- JRVR Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B4 Filing
James River (JRVR) 424B4Prospectus supplement with pricing info
Filed: 12 Dec 14, 12:00am
| | | Per Share | | | Total | | ||||||
Public offering price | | | | $ | 21.00 | | | | | $ | 231,000,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.26 | | | | | $ | 13,860,000 | | |
Proceeds, before expenses, to selling shareholders | | | | $ | 19.74 | | | | | $ | 217,140,000 | | |
| Keefe, Bruyette & Woods | | | UBS Investment Bank | | | FBR | | | BMO Capital Markets | |
| A Stifel Company | | | | | | | | | | |
| KeyBanc Capital Markets | | | SunTrust Robinson Humphrey | | | Scotiabank | |
| | | Page | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| Gross Written Premiums by Segment | | | Gross Written Premiums by Underlying Market | |
| |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | ||||||||||||||||||||||||||||
| | | 2014 | | | 2013 | | | 2013 | | | 2012 | | | 2011 | |||||||||||||||||||
| | | ($ in thousands, except for per share data) | |||||||||||||||||||||||||||||||
Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Gross written premiums(1) | | | | $ | 415,616 | | | | | $ | 284,420 | | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||||
Ceded written premiums(2) | | | | | (47,998) | | | | | | (30,157) | | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||||
Net written premiums | | | | $ | 367,618 | | | | | $ | 254,263 | | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||||
Net earned premiums | | | | $ | 286,057 | | | | | $ | 246,509 | | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||||
Net investment income | | | | | 33,189 | | | | | | 34,701 | | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||||
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||||
Other income | | | | | 740 | | | | | | 153 | | | | | | 222 | | | | | | 130 | | | | | | 226 | |||||
Total revenues | | | | | 318,308 | | | | | | 294,355 | | | | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||||
Losses and loss adjustment expenses | | | | | 171,936 | | | | | | 141,803 | | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||||
Other operating expenses | | | | | 98,971 | | | | | | 89,039 | | | | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||||
Other expenses | | | | | 2,848 | | | | | | 605 | | | | | | 677 | | | | | | 3,350 | | | | | | 592 | |||||
Interest expense | | | | | 4,661 | | | | | | 5,200 | | | | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||||
Amortization of intangible assets | | | | | 447 | | | | | | 1,918 | | | | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||||
Impairment of intangible assets | | | | | — | | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | — | |||||
Total expenses | | | | | 278,863 | | | | | | 238,565 | | | | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||||
Income before income tax expense | | | | | 39,445 | | | | | | 55,790 | | | | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||||
Income tax expense (benefit) | | | | | 3,626 | | | | | | 6,483 | | | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||||
Net income(3) | | | | $ | 35,819 | | | | | $ | 49,307 | | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||||
Net operating income(4) | | | | $ | 39,639 | | | | | $ | 40,585 | | | | | $ | 58,918 | | | | | $ | 7,935 | | | | | $ | 22,352 | |||||
Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic | | | | $ | 1.26 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||||
Diluted | | | | $ | 1.24 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||||
Weighted-average shares outstanding – diluted | | | | | 28,787,500 | | | | | | 31,084,950 | | | | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||||
|
| | | At or for the Nine Months Ended September 30, | | | At or for the Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2014 | | | 2013 | | | 2013 | | | 2012 | | | 2011 | | |||||||||||||||
| | | ($ in thousands, except for ratios) | | |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and invested assets | | | | $ | 1,302,060 | | | | | $ | 1,258,030 | | | | | $ | 1,217,078 | | | | | $ | 1,235,537 | | | | | $ | 1,162,966 | | |
Reinsurance recoverables | | | | | 121,929 | | | | | | 120,488 | | | | | | 120,477 | | | | | | 176,863 | | | | | | 91,073 | | |
Goodwill and intangible assets | | | | | 222,106 | | | | | | 223,105 | | | | | | 222,553 | | | | | | 225,023 | | | | | | 233,827 | | |
Total assets | | | | | 1,969,586 | | | | | | 1,919,115 | | | | | | 1,806,793 | | | | | | 2,025,381 | | | | | | 1,752,605 | | |
Reserve for losses and loss adjustment expenses | | | | | 690,882 | | | | | | 714,538 | | | | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums | | | | | 305,485 | | | | | | 227,773 | | | | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Senior debt | | | | | 78,300 | | | | | | 58,000 | | | | | | 58,000 | | | | | | 35,000 | | | | | | 35,000 | | |
Junior subordinated debt | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities | | | | | 1,294,879 | | | | | | 1,231,346 | | | | | | 1,105,303 | | | | | | 1,241,341 | | | | | | 990,230 | | |
Total shareholders’ equity | | | | | 674,707 | | | | | | 687,769 | | | | | | 701,490 | | | | | | 784,040 | | | | | | 762,375 | | |
GAAP Underwriting Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loss ratio(5) | | | | | 60.1% | | | | | | 57.5% | | | | | | 56.2% | | | | | | 72.6% | | | | | | 69.3% | | |
Expense ratio(6) | | | | | 34.6% | | | | | | 36.1% | | | | | | 35.0% | | | | | | 34.8% | | | | | | 34.2% | | |
Combined ratio(7) | | | | | 94.7% | | | | | | 93.6% | | | | | | 91.2% | | | | | | 107.4% | | | | | | 103.5% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible shareholders’ equity(8) | | | | $ | 452,601 | | | | | $ | 464,664 | | | | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | |
Tangible shareholders’ equity per common share outstanding | | | | $ | 15.86 | | | | | $ | 16.29 | | | | | $ | 16.78 | | | | | $ | 15.52 | | | | | $ | 14.80 | | |
Debt to total capitalization ratio(9) | | | | | 21.3% | | | | | | 19.1% | | | | | | 18.8% | | | | | | 15.1% | | | | | | 15.4% | | |
Regulatory capital and surplus(10) | | | | $ | 575,544 | | | | | $ | 563,635 | | | | | $ | 580,267 | | | | | $ | 596,272 | | | | | $ | 587,518 | | |
Net written premiums to surplus ratio(11) | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | |
| | | September 30, 2014 | | | Pro-Forma to give effect to Recapitalization and Offering Expenses September 30, 2014 | | ||||||
| | | ($ in thousands) | | |||||||||
Debt | | | | $ | 182,355 | | | | | $ | 182,355 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Class A common shares, $0.01 par value, 1,200,000 shares authorized (0 authorized pro-forma), 570,807 shares issued and outstanding (0 issued and outstanding pro-forma) | | | | | 6 | | | | | | — | | |
Class B common shares, $0.01 par value, 2,800,000 shares authorized (0 authorized pro-forma), 0 shares issued and outstanding (0 shares issued and outstanding pro-forma) | | | | | — | | | | | | — | | |
Common Shares, $0.0002 par value, 0 shares authorized (200,000,000 authorized pro-forma), 0 shares issued and outstanding (28,540,350 issued and outstanding pro-forma) | | | | | — | | | | | | 6 | | |
Preferred Shares $0.00125 par value, 2,500,000 shares authorized (20,000,000 authorized pro-forma), 0 shares issued and outstanding (0 shares issued and outstanding pro-forma) | | | | | — | | | | | | — | | |
Additional paid in capital | | | | | 627,959 | | | | | | 627,959 | | |
Retained earnings | | | | | 32,457 | | | | | | 22,807(1) | | |
Accumulated other comprehensive income | | | | | 14,285 | | | | | | 14,285 | | |
Total shareholders’ equity | | | | $ | 674,707 | | | | | $ | 665,057 | | |
Total capitalization | | | | $ | 857,062 | | | | | $ | 847,412 | | |
Ratio of debt to total capitalization | | | | | 21.3% | | | | | | 21.5% | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | ||||||||||||||||||||||||||||
| | | 2014 | | | 2013 | | | 2013 | | | 2012 | | | 2011 | |||||||||||||||||||
| | | ($ in thousands, except for per share data) | |||||||||||||||||||||||||||||||
Operating Results: | | | | | | | ||||||||||||||||||||||||||||
Gross written premiums(1) | | | | $ | 415,616 | | | | | $ | 284,420 | | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||||
Ceded written premiums(2) | | | | | (47,998) | | | | | | (30,157) | | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||||
Net written premiums | | | | $ | 367,618 | | | | | $ | 254,263 | | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||||
Net earned premiums | | | | $ | 286,057 | | | | | $ | 246,509 | | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||||
Net investment income | | | | | 33,189 | | | | | | 34,701 | | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||||
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||||
Other income | | | | | 740 | | | | | | 153 | | | | | | 222 | | | | | | 130 | | | | | | 226 | |||||
Total revenues | | | | | 318,308 | | | | | | 294,355 | | | | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||||
Losses and loss adjustment expenses | | | | | 171,936 | | | | | | 141,803 | | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||||
Other operating expenses | | | | | 98,971 | | | | | | 89,039 | | | | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||||
Other expenses | | | | | 2,848 | | | | | | 605 | | | | | | 677 | | | | | | 3,350 | | | | | | 592 | |||||
Interest expense | | | | | 4,661 | | | | | | 5,200 | | | | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||||
Amortization of intangible assets | | | | | 447 | | | | | | 1,918 | | | | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||||
Impairment of intangible assets | | | | | — | | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | — | |||||
Total expenses | | | | | 278,863 | | | | | | 238,565 | | | | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||||
Income before income tax expense | | | | | 39,445 | | | | | | 55,790 | | | | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||||
Income tax expense (benefit) | | | | | 3,626 | | | | | | 6,483 | | | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||||
Net income(3) | | | | $ | 35,819 | | | | | $ | 49,307 | | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||||
Net operating income(4) | | | | $ | 39,639 | | | | | $ | 40,585 | | | | | $ | 58,918 | | | | | $ | 7,935 | | | | | $ | 22,352 | |||||
Earnings per Share: | | | | | | | ||||||||||||||||||||||||||||
Basic | | | | $ | 1.26 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||||
Diluted | | | | $ | 1.24 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||||
Weighted-average shares outstanding – diluted | | | | | 28,787,500 | | | | | | 31,084,950 | | | | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||||
|
| | | At or for the Nine Months Ended September 30, | �� | | At or for the Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2014 | | | 2013 | | | 2013 | | | 2012 | | | 2011 | | |||||||||||||||
| | | ($ in thousands, except for ratios) | | |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and invested assets | | | | $ | 1,302,060 | | | | | $ | 1,258,030 | | | | | $ | 1,217,078 | | | | | $ | 1,235,537 | | | | | $ | 1,162,966 | | |
Reinsurance recoverables | | | | | 121,929 | | | | | | 120,488 | | | | | | 120,477 | | | | | | 176,863 | | | | | | 91,073 | | |
Goodwill and intangible assets | | | | | 222,106 | | | | | | 223,105 | | | | | | 222,553 | | | | | | 225,023 | | | | | | 233,827 | | |
Total assets | | | | | 1,969,586 | | | | | | 1,919,115 | | | | | | 1,806,793 | | | | | | 2,025,381 | | | | | | 1,752,605 | | |
Reserve for losses and loss adjustment expenses | | | | | 690,882 | | | | | | 714,538 | | | | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums | | | | | 305,485 | | | | | | 227,773 | | | | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Senior debt | | | | | 78,300 | | | | | | 58,000 | | | | | | 58,000 | | | | | | 35,000 | | | | | | 35,000 | | |
Junior subordinated debt | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities | | | | | 1,294,879 | | | | | | 1,231,346 | | | | | | 1,105,303 | | | | | | 1,241,341 | | | | | | 990,230 | | |
Total shareholders’ equity | | | | | 674,707 | | | | | | 687,769 | | | | | | 701,490 | | | | | | 784,040 | | | | | | 762,375 | | |
GAAP Underwriting Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio(5) | | | | | 60.1% | | | | | | 57.5% | | | | | | 56.2% | | | | | | 72.6% | | | | | | 69.3% | | |
Expense ratio(6) | | | | | 34.6% | | | | | | 36.1% | | | | | | 35.0% | | | | | | 34.8% | | | | | | 34.2% | | |
Combined ratio(7) | | | | | 94.7% | | | | | | 93.6% | | | | | | 91.2% | | | | | | 107.4% | | | | | | 103.5% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible shareholders’ equity(8) | | | | $ | 452,601 | | | | | $ | 464,664 | | | | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | |
Tangible shareholders’ equity per common share outstanding | | | | $ | 15.86 | | | | | $ | 16.29 | | | | | $ | 16.78 | | | | | $ | 15.52 | | | | | $ | 14.80 | | |
Debt to total capitalization ratio(9) | | | | | 21.3% | | | | | | 19.1% | | | | | | 18.8% | | | | | | 15.1% | | | | | | 15.4% | | |
Regulatory capital and surplus(10) | | | | $ | 575,544 | | | | | $ | 563,635 | | | | | $ | 580,267 | | | | | $ | 596,272 | | | | | $ | 587,518 | | |
Net written premiums to surplus ratio(11) | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | |
| | | Gross Reserves at December 31, 2013 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 70,230 | | | | | $ | 308,737 | | | | | $ | 378,967 | | | | | | 81.5% | | | ||||
Specialty Admitted Insurance | | | | | 31,470 | | | | | | 27,436 | | | | | | 58,906 | | | | | | 46.6% | | | ||||
Casualty Reinsurance | | | | | 86,566 | | | | | | 122,013 | | | | | | 208,579 | | | | | | 58.5% | | | ||||
Total | | | | $ | 188,266 | | | | | $ | 458,186 | | | | | $ | 646,452 | | | | | | 70.9% | | | ||||
|
| | | Net Reserves at December 31, 2013 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 63,348 | | | | | $ | 233,220 | | | | | $ | 296,568 | | | | | | 78.6% | | | ||||
Specialty Admitted Insurance | | | | | 28,996 | | | | | | 22,485 | | | | | | 51,481 | | | | | | 43.7% | | | ||||
Casualty Reinsurance | | | | | 75,498 | | | | | | 103,438 | | | | | | 178,936 | | | | | | 57.8% | | | ||||
Total | | | | $ | 167,842 | | | | | $ | 359,143 | | | | | $ | 526,985 | | | | | | 68.2% | | | ||||
|
Sensitivity | | | 5th Pct. | | | 50th Pct. | | | Carried | | | 95th Pct. | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Reserve for losses and loss adjustment expenses | | | | $ | 418,653 | | | | | $ | 497,851 | | | | | $ | 526,985 | | | | | $ | 577,050 | | |
Changes in reserves | | | | | (108,332) | | | | | | (29,134) | | | | | | — | | | | | | 50,065 | | |
| | | Nine Months Ended September 30, | | | % Change | | ||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||
| | | ($ in thousands) | | | ||||||||||||||
Gross written premiums | | | | $ | 415,616 | | | | | $ | 284,420 | | | | | | 46.1% | | |
Net retention(1) | | | | | 88.5% | | | | | | 89.4% | | | | | | — | | |
Net written premiums | | | | $ | 367,618 | | | | | $ | 254,263 | | | | | | 44.6% | | |
Net earned premiums | | | | $ | 286,057 | | | | | $ | 246,509 | | | | | | 16.0% | | |
Losses and loss adjustment expenses | | | | | (171,936) | | | | | | (141,803) | | | | | | 21.2% | | |
Other operating expenses | | | | | (98,971) | | | | | | (89,039) | | | | | | 11.2% | | |
Underwriting gain(2) | | | | | 15,150 | | | | | | 15,667 | | | | | | (3.3)% | | |
Net investment income | | | | | 33,189 | | | | | | 34,701 | | | | | | (4.4)% | | |
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | | | | | — | | |
Other income | | | | | 740 | | | | | | 153 | | | | | | 383.7% | | |
Interest expense | | | | | (4,661) | | | | | | (5,200) | | | | | | (10.4)% | | |
Amortization of intangible assets | | | | | (447) | | | | | | (1,918) | | | | | | (76.7)% | | |
Other expenses | | | | | (2,848) | | | | | | (605) | | | | | | 370.7% | | |
Income before taxes | | | | | 39,445 | | | | | | 55,790 | | | | | | (29.3)% | | |
U.S. federal income tax expense | | | | | (3,626) | | | | | | (6,483) | | | | | | (44.1)% | | |
Net income | | | | $ | 35,819 | | | | | $ | 49,307 | | | | | | (27.4)% | | |
Net operating income(2) | | | | $ | 39,639 | | | | | $ | 40,585 | | | | | | (2.3)% | | |
Ratios: | | | | | |||||||||||||||
Loss ratio | | | | | 60.1% | | | | | | 57.5% | | | | | | — | | |
Expense ratio | | | | | 34.6% | | | | | | 36.1% | | | | | | — | | |
Combined ratio | | | | | 94.7% | | | | | | 93.6% | | | | | | — | | |
| | | Nine Months Ended September 30, | | |||||||||||||||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Income as reported | | | | $ | 39,445 | | | | | $ | 35,819 | | | | | $ | 55,790 | | | | | $ | 49,307 | | | ||||
Net realized investment losses (gains) | | | | | 1,678 | | | | | | 723 | | | | | | (12,992) | | | | | | (9,577) | | | ||||
Other expenses | | | | | 2,848 | | | | | | 2,775 | | | | | | 605 | | | | | | 531 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 495 | | | | | | 322 | | | | | | 498 | | | | | | 324 | | | ||||
Net operating income | | | | $ | 44,466 | | | | | $ | 39,639 | | | | | $ | 43,901 | | | | | $ | 40,585 | | | ||||
|
| | | Nine Months Ended September 30, | | | % Change | | |||||||||||||||
| | | 2014 | | | 2013 | | |||||||||||||||
| | | ($ in thousands) | | | |||||||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 182,544 | | | | | $ | 141,880 | | | | | | 28.7% | | | |||
Specialty Admitted Insurance | | | | | 40,447 | | | | | | 17,589 | | | | | | 130.0% | | | |||
Casualty Reinsurance | | | | | 192,625 | | | | | | 124,951 | | | | | | 54.2% | | | |||
| | | | $ | 415,616 | | | | | $ | 284,420 | | | | | | 46.1% | | | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 150,618 | | | | | $ | 116,859 | | | | | | 28.9% | | | |||
Specialty Admitted Insurance | | | | | 24,855 | | | | | | 15,538 | | | | | | 60.0% | | | |||
Casualty Reinsurance | | | | | 192,145 | | | | | | 121,866 | | | | | | 57.7% | | | |||
| | | | $ | 367,618 | | | | | $ | 254,263 | | | | | | 44.6% | | | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 138,313 | | | | | $ | 103,354 | | | | | | 33.8% | | | |||
Specialty Admitted Insurance | | | | | 18,847 | | | | | | 13,195 | | | | | | 42.8% | | | |||
Casualty Reinsurance | | | | | 128,897 | | | | | | 129,960 | | | | | | (0.8)% | | | |||
| | | | $ | 286,057 | | | | | $ | 246,509 | | | | | | 16.0% | | | |||
|
| | | Nine Months Ended September 30, | | | % Change | | |||||||||||||||
| | | 2014 | | | 2013 | | |||||||||||||||
| | | ($ in thousands) | | | |||||||||||||||||
Workers’ compensation premiums | | | | $ | 20,497 | | | | | $ | 16,373 | | | | | | 25.2% | | | |||
Audit premiums on workers’ compensation policies | | | | | 632 | | | | | | 359 | | | | | | 76.0% | | | |||
Allocation of involuntary workers’ compensation pool | | | | | 1,104 | | | | | | 857 | | | | | | 28.8% | | | |||
Total workers’ compensation premium | | | | | 22,233 | | | | | | 17,589 | | | | | | 26.4% | | | |||
Specialty admitted program and fronting business | | | | | 18,214 | | | | | | — | | | | ||||||||
Total | | | | $ | 40,447 | | | | | $ | 17,589 | | | | | | 130.0% | | | |||
|
| | | Nine Months Ended September 30, | | |||||||||
| | | 2014 | | | 2013 | | ||||||
Excess and Surplus Lines | | | | | 82.5% | | | | | | 82.4% | | |
Specialty Admitted Insurance | | | | | 61.5% | | | | | | 88.3% | | |
Casualty Reinsurance | | | | | 99.8% | | | | | | 97.5% | | |
Total | | | | | 88.5% | | | | | | 89.4% | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2014 | | | 2013 | | ||||||
Excess and Surplus Lines | | | | | 84.6% | | | | | | 74.2% | | |
Specialty Admitted Insurance | | | | | 104.7% | | | | | | 120.6% | | |
Casualty Reinsurance | | | | | 99.7% | | | | | | 101.3% | | |
Total | | | | | 94.7% | | | | | | 93.6% | | |
| | | Nine Months Ended September 30, | | | % Change | | ||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||
| | | ($ in thousands) | | | ||||||||||||||
Gross written premiums | | | | $ | 182,544 | | | | | $ | 141,880 | | | | | | 28.7% | | |
Net written premiums | | | | $ | 150,618 | | | | | $ | 116,859 | | | | | | 28.9% | | |
Net earned premiums | | | | $ | 138,313 | | | | | $ | 103,354 | | | | | | 33.8% | | |
Losses and loss adjustment expenses | | | | | (77,362) | | | | | | (45,176) | | | | | | 71.2% | | |
Underwriting expenses | | | | | (39,585) | | | | | | (31,479) | | | | | | 25.8% | | |
Underwriting profit(1) | | | | $ | 21,366 | | | | | $ | 26,699 | | | | | | (20.0)% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 55.9% | | | | | | 43.7% | | | | | | — | | |
Expense ratio | | | | | 28.6% | | | | | | 30.5% | | | | | | — | | |
Combined ratio | | | | | 84.6% | | | | | | 74.2% | | | | | | — | | |
| | | Nine Months Ended September 30, | | | % Change | | | | | | | ||||||||||||||||||||||
| | | 2014 | | | 2013 | | | | | | | ||||||||||||||||||||||
| | | ($ in thousands) | | | | | | | | ||||||||||||||||||||||||
Gross written premiums | | | | $ | 40,447 | | | | | $ | 17,589 | | | | | | 130.0% | | | | | | | | ||||||||||
Net written premiums | | | | $ | 24,855 | | | | | $ | 15,538 | | | | | | 60.0% | | | | | | | | ||||||||||
Net earned premiums | | | | $ | 18,847 | | | | | $ | 13,195 | | | | | | 42.8% | | | | | | | | ||||||||||
Losses and loss adjustment expenses | | | | | (10,274) | | | | | | (8,736) | | | | | | 17.6% | | | | | | | | ||||||||||
Underwriting expenses | | | | | (9,451) | | | | | | (7,177) | | | | | | 31.7% | | | | | | | | ||||||||||
Underwriting loss(1) | | | | $ | (878) | | | | | $ | (2,718) | | | | | | (67.7)% | | | | | | | | ||||||||||
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Loss ratio | | | | | 54.5% | | | | | | 66.2% | | | | | | — | | | | | | | | ||||||||||
Expense ratio | | | | | 50.1% | | | | | | 54.4% | | | | | | — | | | | | | | | ||||||||||
Combined ratio | | | | | 104.7% | | | | | | 120.6% | | | | | | — | | | | | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended September 30, | | | % Change | | ||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||
| | | ($ in thousands) | | | ||||||||||||||
Gross written premiums | | | | $ | 192,625 | | | | | $ | 124,951 | | | | | | 54.2% | | |
Net written premiums | | | | $ | 192,145 | | | | | $ | 121,866 | | | | | | 57.7% | | |
Net earned premiums | | | | $ | 128,897 | | | | | $ | 129,960 | | | | | | (0.8)% | | |
Losses and loss adjustment expenses | | | | | (84,300) | | | | | ��� | (87,891) | | | | | | (4.1)% | | |
Underwriting expenses | | | | | (44,173) | | | | | | (43,737) | | | | | | 1.0% | | |
Underwriting gain (loss)(1) | | | | $ | 424 | | | | | $ | (1,668) | | | | | | — | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 65.4% | | | | | | 67.6% | | | | | | — | | |
Expense ratio | | | | | 34.3% | | | | | | 33.7% | | | | | | — | | |
Combined ratio | | | | | 99.7% | | | | | | 101.3% | | | | | | — | | |
| | | Gross Reserves at September 30, 2014 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 73,950 | | | | | $ | 341,537 | | | | | $ | 415,487 | | | | | | 82.2% | | | ||||
Specialty Admitted Insurance | | | | | 27,666 | | | | | | 23,408 | | | | | | 51,074 | | | | | | 45.8% | | | ||||
Casualty Reinsurance | | | | | 94,052 | | | | | | 130,269 | | | | | | 224,321 | | | | | | 58.1% | | | ||||
Total | | | | $ | 195,668 | | | | | $ | 495,214 | | | | | $ | 690,882 | | | | | | 71.7% | | | ||||
|
| | | Net Reserves at September 30, 2014 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 65,043 | | | | | $ | 261,960 | | | | | $ | 327,003 | | | | | | 80.1% | | | ||||
Specialty Admitted Insurance | | | | | 25,588 | | | | | | 19,748 | | | | | | 45,336 | | | | | | 43.6% | | | ||||
Casualty Reinsurance | | | | | 76,965 | | | | | | 122,178 | | | | | | 199,143 | | | | | | 61.4% | | | ||||
Total | | | | $ | 167,596 | | | | | $ | 403,886 | | | | | $ | 571,482 | | | | | | 70.7% | | | ||||
|
| | | Nine Months Ended September 30, | | | | |||||||||||||
| | | 2014 | | | 2013 | | | | ||||||||||
Annualized gross investment yield on: | | | | | | | | | | | | | | | | ||||
Average cash and invested assets | | | | | 3.8% | | | | | | 4.0% | | | | | ||||
Average fixed maturity securities | | | | | 3.5% | | | | | | 3.9% | | | | | ||||
Annualized tax equivalent yield on: | | | | | | | | | | | | | | | | ||||
Average fixed maturity securities | | | | | 3.7% | | | | | | 4.0% | | | | | ||||
| | | | | | | | | | | | | | | | | | | |
| | | September 30, 2014 | | | December 31, 2013 | | ||||||||||||||||||||||||||||||||||||
| | | Cost or Amortized Cost | | | Fair Value | | | % of Total Fair Value | | | Cost or Amortized Cost | | | Fair Value | | | % of Total Fair Value | | ||||||||||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||||||||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal | | | | $ | 90,791 | | | | | $ | 98,732 | | | | | | 12.1% | | | | | $ | 74,678 | | | | | $ | 76,146 | | | | | | 10.4% | | | ||||||
Residential mortgage-backed | | | | | 117,963 | | | | | | 117,603 | | | | | | 14.4% | | | | | | 101,352 | | | | | | 98,569 | | | | | | 13.5% | | | ||||||
Corporate | | | | | 259,984 | | | | | | 265,581 | | | | | | 32.5% | | | | | | 245,139 | | | | | | 251,517 | | | | | | 34.5% | | | ||||||
Commercial mortgage and asset-backed | | | | | 106,227 | | | | | | 108,384 | | | | | | 13.2% | | | | | | 81,054 | | | | | | 83,965 | | | | | | 11.5% | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 100,431 | | | | | | 101,275 | | | | | | 12.4% | | | | | | 104,153 | | | | | | 104,961 | | | | | | 14.4% | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 58,284 | | | | | | 58,186 | | | | | | 7.1% | | | | | | 46,435 | | | | | | 46,311 | | | | | | 6.3% | | | ||||||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,866 | | | | | | 0.2% | | | | | | 2,025 | | | | | | 1,649 | | | | | | 0.2% | | | ||||||
Total | | | | | 735,705 | | | | | | 751,627 | | | | | | 91.9% | | | | | | 654,836 | | | | | | 663,118 | | | | | | 90.8% | | | ||||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Preferred stock | | | | | 45,149 | | | | | | 48,741 | | | | | | 6.0% | | | | | | 37,016 | | | | | | 37,042 | | | | | | 5.1% | | | ||||||
Common stock | | | | | 19,199 | | | | | | 17,611 | | | | | | 2.1% | | | | | | 30,113 | | | | | | 29,765 | | | | | | 4.1% | | | ||||||
Total | | | | | 64,348 | | | | | | 66,352 | | | | | | 8.1% | | | | | | 67,129 | | | | | | 66,807 | | | | | | 9.2% | | | ||||||
Total investments | | | | $ | 800,053 | | | | | $ | 817,979 | | | | | | 100.0% | | | | | $ | 721,965 | | | | | $ | 729,925 | | | | | | 100.0% | | | ||||||
|
Standard & Poor’s or Equivalent Designation | | | Fair Value | | | % of Total | | ||||||||
| | | ($ in thousands) | | |||||||||||
AAA | | | | $ | 104,059 | | | | | | 13.6% | | | ||
AA | | | | | 393,096 | | | | | | 51.4 | | | ||
A | | | | | 158,300 | | | | | | 20.7 | | | ||
BBB | | | | | 69,175 | | | | | | 9.0 | | | ||
BB | | | | | 17,105 | | | | | | 2.2 | | | ||
Below BB and unrated | | | | | 23,384 | | | | | | 3.1 | | | ||
Total | | | | $ | 765,119 | | | | | | 100.0% | | | ||
|
Industry | | | Fair Value | | | % of Total | | | | | | ||||||||||||||
| | | ($ in thousands) | | | | | | |||||||||||||||||
Industrials and other | | | | $ | 192,052 | | | | | | 71.1% | | | | | | | ||||||||
Financial | | | | | 55,192 | | | | | | 20.4 | | | | | | | ||||||||
Utilities | | | | | 22,891 | | | | | | 8.5 | | | | | | | ||||||||
Total | | | | $ | 270,135 | | | | | | 100.0% | | | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Public/Private | | | Fair Value | | | % of Total | | ||||||||
| | | ($ in thousands) | | |||||||||||
Publicly traded | | | | $ | 235,400 | | | | | | 87.1% | | | ||
Privately placed | | | | | 34,735 | | | | | | 12.9 | | | ||
Total | | | | $ | 270,135 | | | | | | 100.0% | | | ||
|
| | | September 30, 2014 | | |||||||||||||||
| | | Amortized Cost | | | Fair Value | | | % of Total Fair Value | | |||||||||
| | | ($ in thousands) | | |||||||||||||||
Due in: | | | | | | | | | | | | | | | | | | | |
One year or less | | | | $ | 38,165 | | | | | $ | 38,572 | | | | | | 5.1% | | |
After one year through five years | | | | | 291,623 | | | | | | 294,292 | | | | | | 39.2% | | |
After five years through ten years | | | | | 66,913 | | | | | | 70,744 | | | | | | 9.4% | | |
After ten years | | | | | 112,789 | | | | | | 120,166 | | | | | | 16.0% | | |
| | | | | 509,490 | | | | | | 523,774 | | | | | | 69.7% | | |
Residential mortgage-backed | | | | | 117,963 | | | | | | 117,603 | | | | | | 15.7% | | |
Commercial mortgage and asset-backed | | | | | 106,227 | | | | | | 108,384 | | | | | | 14.4% | | |
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,866 | | | | | | 0.2% | | |
Total | | | | $ | 735,705 | | | | | $ | 751,627 | | | | | | 100.0% | | |
| | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||
| | | ($ in thousands) | | | ||||||||||||||
Gross written premiums | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | | (25.1)% | | |
Net retention(1) | | | | | 88.2% | | | | | | 71.6% | | | | | | — | | |
Net written premiums | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | | (7.7)% | | |
Net earned premiums | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | | (10.0)% | | |
Losses and loss adjustment expenses | | | | | (184,486) | | | | | | (264,496) | | | | | | (30.2)% | | |
Other operating expenses | | | | | (114,804) | | | | | | (126,884) | | | | | | (9.5)% | | |
Underwriting gain (loss)(2) | | | | | 28,788 | | | | | | (26,812) | | | | | | — | | |
Net investment income | | | | | 45,373 | | | | | | 44,297 | | | | | | 2.4% | | |
Net realized investment gains | | | | | 12,619 | | | | | | 8,915 | | | | | | 41.5% | | |
Other income | | | | | 222 | | | | | | 130 | | | | | | 70.8% | | |
Other expenses | | | | | (677) | | | | | | (3,350) | | | | | | (79.8)% | | |
Interest expense | | | | | (6,777) | | | | | | (8,266) | | | | | | (18.0)% | | |
Amortization of intangible assets | | | | | (2,470) | | | | | | (2,848) | | | | | | (13.3)% | | |
Income before impairment and taxes | | | | | 77,078 | | | | | | 12,066 | | | | | | 538.8% | | |
Impairment of intangible assets | | | | | — | | | | | | (4,299) | | | | | | — | | |
Income before taxes | | | | | 77,078 | | | | | | 7,767 | | | | | | 892.4% | | |
U.S. federal income tax (expense) benefit | | | | | (9,741) | | | | | | 897 | | | | | | — | | |
Net income | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | | 677.2% | | |
Net operating income | | | | $ | 58,918 | | | | | $ | 7,935 | | | | | | 642.5% | | |
Ratios: | | | | | |||||||||||||||
Loss ratio | | | | | 56.2% | | | | | | 72.6% | | | | | | — | | |
Expense ratio | | | | | 35.0% | | | | | | 34.8% | | | | | | — | | |
Combined ratio | | | | | 91.2% | | | | | | 107.4% | | | | | | — | | |
| | | Year Ended December 31, | | |||||||||||||||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Income as reported | | | | $ | 77,078 | | | | | $ | 67,337 | | | | | $ | 7,767 | | | | | $ | 8,664 | | | ||||
Net realized investment gains | | | | | (12,619) | | | | | | (9,427) | | | | | | (8,915) | | | | | | (6,131) | | | ||||
Other expenses | | | | | 677 | | | | | | 577 | | | | | | 3,350 | | | | | | 2,178 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 663 | | | | | | 431 | | | | | | 662 | | | | | | 430 | | | ||||
Impairment of intangible assets | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | 2,794 | | | ||||
Net operating income | | | | $ | 65,799 | | | | | $ | 58,918 | | | | | $ | 7,163 | | | | | $ | 7,935 | | | ||||
|
| | | Year Ended December 31, | | | % Change | | |||||||||||||||
| | | 2013 | | | 2012 | | |||||||||||||||
| | | ($ in thousands) | | | | | | | | ||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 192,394 | | | | | $ | 158,654 | | | | | | 21.3% | | | |||
Specialty Admitted Insurance | | | | | 20,594 | | | | | | 36,709 | | | | | | (43.9)% | | | |||
Casualty Reinsurance | | | | | 155,530 | | | | | | 296,568 | | | | | | (47.6)% | | | |||
| | | | $ | 368,518 | | | | | $ | 491,931 | | | | | | (25.1)% | | | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 155,064 | | | | | $ | 123,483 | | | | | | 25.6% | | | |||
Specialty Admitted Insurance | | | | | 18,169 | | | | | | 33,041 | | | | | | (45.0)% | | | |||
Casualty Reinsurance | | | | | 151,933 | | | | | | 195,785 | | | | | | (22.4)% | | | |||
| | | | $ | 325,166 | | | | | $ | 352,309 | | | | | | (7.7)% | | | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 141,826 | | | | | $ | 115,940 | | | | | | 22.3% | | | |||
Specialty Admitted Insurance | | | | | 17,908 | | | | | | 32,189 | | | | | | (44.4)% | | | |||
Casualty Reinsurance | | | | | 168,344 | | | | | | 216,439 | | | | | | (22.2)% | | | |||
| | | | $ | 328,078 | | | | | $ | 364,568 | | | | | | (10.0)% | | | |||
|
| | | Year Ended December 31, | | |||||||||
| | | 2013 | | | 2012 | | ||||||
Excess and Surplus Lines | | | | | 80.6% | | | | | | 77.8% | | |
Specialty Admitted Insurance | | | | | 88.2% | | | | | | 90.0% | | |
Casualty Reinsurance | | | | | 97.7% | | | | | | 66.0% | | |
Total | | | | | 88.2% | | | | | | 71.6% | | |
| | | Year Ended December 31, | | |||||||||
| | | 2013 | | | 2012 | | ||||||
Excess and Surplus Lines | | | | | 69.3% | | | | | | 85.4% | | |
Specialty Admitted Insurance | | | | | 121.6% | | | | | | 153.8% | | |
Casualty Reinsurance | | | | | 101.5% | | | | | | 108.8% | | |
Total | | | | | 91.2% | | | | | | 107.4% | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 192,394 | | | | | $ | 158,654 | | | | | | 21.3% | | |
Net written premiums | | | | $ | 155,064 | | | | | $ | 123,483 | | | | | | 25.6% | | |
Net earned premiums | | | | $ | 141,826 | | | | | $ | 115,940 | | | | | | 22.3% | | |
Losses and loss adjustment expenses | | | | | (57,250) | | | | | | (60,985) | | | | | | (6.1)% | | |
Underwriting expenses | | | | | (41,053) | | | | | | (37,976) | | | | | | 8.1% | | |
Underwriting profit(1) | | | | $ | 43,523 | | | | | $ | 16,979 | | | | | | 156.3% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 40.4% | | | | | | 52.6% | | | | | | — | | |
Expense ratio | | | | | 28.9% | | | | | | 32.8% | | | | | | — | | |
Combined ratio | | | | | 69.3% | | | | | | 85.4% | | | | | | — | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 20,594 | | | | | $ | 36,709 | | | | | | (43.9)% | | |
Net written premiums | | | | $ | 18,169 | | | | | $ | 33,041 | | | | | | (45.0)% | | |
Net earned premiums | | | | $ | 17,908 | | | | | $ | 32,189 | | | | | | (44.4)% | | |
Losses and loss adjustment expenses | | | | | (12,066) | | | | | | (37,988) | | | | | | (68.2)% | | |
Underwriting expenses | | | | | (9,710) | | | | | | (11,519) | | | | | | (15.7)% | | |
Underwriting loss(1) | | | | $ | (3,868) | | | | | $ | (17,318) | | | | | | (77.7)% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 67.4% | | | | | | 118.0% | | | | | | — | | |
Expense ratio | | | | | 54.2% | | | | | | 35.8% | | | | | | — | | |
Combined ratio | | | | | 121.6% | | | | | | 153.8% | | | | | | — | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 155,530 | | | | | $ | 296,568 | | | | | | (47.6)% | | |
Net written premiums | | | | $ | 151,933 | | | | | $ | 195,785 | | | | | | (22.4)% | | |
Net earned premiums | | | | $ | 168,344 | | | | | $ | 216,439 | | | | | | (22.2)% | | |
Losses and loss adjustment expenses | | | | | (115,170) | | | | | | (165,523) | | | | | | (30.4)% | | |
Underwriting expenses | | | | | (55,734) | | | | | | (70,065) | | | | | | (20.5)% | | |
Underwriting loss(1) | | | | $ | (2,560) | | | | | $ | (19,149) | | | | | | (86.6)% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 68.4% | | | | | | 76.5% | | | | | | — | | |
Expense ratio | | | | | 33.1% | | | | | | 32.4% | | | | | | — | | |
Combined ratio | | | | | 101.5% | | | | | | 108.8% | | | | | | — | | |
| | | Gross Reserves at December 31, 2013 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 70,230 | | | | | $ | 308,737 | | | | | $ | 378,967 | | | | | | 81.5% | | | ||||
Specialty Admitted Insurance | | | | | 31,470 | | | | | | 27,436 | | | | | | 58,906 | | | | | | 46.6% | | | ||||
Casualty Reinsurance | | | | | 86,566 | | | | | | 122,013 | | | | | | 208,579 | | | | | | 58.5% | | | ||||
Total | | | | $ | 188,266 | | | | | $ | 458,186 | | | | | $ | 646,452 | | | | | | 70.9% | | | ||||
|
| | | Net Reserves at December 31, 2013 | | |||||||||||||||||||||||||
| | | Case | | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 63,348 | | | | | $ | 233,220 | | | | | $ | 296,568 | | | | | | 78.6% | | | ||||
Specialty Admitted Insurance | | | | | 28,996 | | | | | | 22,485 | | | | | | 51,481 | | | | | | 43.7% | | | ||||
Casualty Reinsurance | | | | | 75,498 | | | | | | 103,438 | | | | | | 178,936 | | | | | | 57.8% | | | ||||
Total | | | | $ | 167,842 | | | | | $ | 359,143 | | | | | $ | 526,985 | | | | | | 68.2% | | | ||||
|
| | | Year Ended December 31, | | |||||||||
| | | 2013 | | | 2012 | | ||||||
Annualized gross investment yield on: | | | | ||||||||||
Average cash and invested assets | | | | | 4.0% | | | | | | 4.0% | | |
Average fixed maturity securities | | | | | 3.9% | | | | | | 4.6% | | |
Annualized tax equivalent yield on: | | | | ||||||||||
Average fixed maturity securities | | | | | 4.0% | | | | | | 4.8% | | |
| | | December 31, 2013 | | | December 31, 2012 | | ||||||||||||||||||||||||||||||||||||
| | | Cost or Amortized Cost | | | Fair Value | | | % of Total Fair Value | | | Cost or Amortized Cost | | | Fair Value | | | % of Total Fair Value | | ||||||||||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||||||||||||||||
Fixed maturity securities: | | | | | | | | ||||||||||||||||||||||||||||||||||||
State and municipal | | | | $ | 74,678 | | | | | $ | 76,146 | | | | | | 10.4% | | | | | $ | 136,076 | | | | | $ | 153,415 | | | | | | 18.1% | | | ||||||
Residential mortgage-backed | | | | | 101,352 | | | | | | 98,569 | | | | | | 13.5% | | | | | | 149,970 | | | | | | 154,607 | | | | | | 18.2% | | | ||||||
Corporate | | | | | 245,139 | | | | | | 251,517 | | | | | | 34.5% | | | | | | 278,225 | | | | | | 293,855 | | | | | | 34.6% | | | ||||||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 83,965 | | | | | | 11.5% | | | | | | 36,766 | | | | | | 42,331 | | | | | | 5.0% | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 104,153 | | | | | | 104,961 | | | | | | 14.4% | | | | | | 108,052 | | | | | | 113,835 | | | | | | 13.4% | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 46,435 | | | | | | 46,311 | | | | | | 6.3% | | | | | | 29,791 | | | | | | 30,774 | | | | | | 3.6% | | | ||||||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,649 | | | | | | 0.2% | | | | | | 1,097 | | | | | | 1,119 | | | | | | 0.1% | | | ||||||
Total | | | | | 654,836 | | | | | | 663,118 | | | | | | 90.8% | | | | | | 739,977 | | | | | | 789,936 | | | | | | 93.0% | | | ||||||
Equity securities: | | | | | | | | ||||||||||||||||||||||||||||||||||||
Preferred stock | | | | | 37,016 | | | | | | 37,042 | | | | | | 5.1% | | | | | | 32,821 | | | | | | 37,072 | | | | | | 4.4% | | | ||||||
Common stock | | | | | 30,113 | | | | | | 29,765 | | | | | | 4.1% | | | | | | 20,019 | | | | | | 21,727 | | | | | | 2.6% | | | ||||||
Total | | | | | 67,129 | | | | | | 66,807 | | | | | | 9.2% | | | | | | 52,840 | | | | | | 58,799 | | | | | | 7.0% | | | ||||||
Total investments | | | | $ | 721,965 | | | | | $ | 729,925 | | | | | | 100.0% | | | | | $ | 792,817 | | | | | $ | 848,735 | | | | | | 100.0% | | | ||||||
|
| | | December 31, 2013 | | ||||||||||||||||||
| | | Amortized Cost | | | Fair Value | | | % of Total Value | | ||||||||||||
| | | ($ in thousands) | | ||||||||||||||||||
Due in: | | | | | ||||||||||||||||||
One year or less | | | | $ | 13,771 | | | | | $ | 13,959 | | | | | | 2.1% | | | |||
After one year through five years | | | | | 310,360 | | | | | | 315,828 | | | | | | 47.6% | | | |||
After five years through ten years | | | | | 74,373 | | | | | | 75,927 | | | | | | 11.5% | | | |||
After ten years | | | | | 71,901 | | | | | | 73,221 | | | | | | 11.0% | | | |||
Residential mortgage-backed | | | | | 101,352 | | | | | | 98,569 | | | | | | 14.9% | | | |||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 83,965 | | | | | | 12.7% | | | |||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,649 | | | | | | 0.2% | | | |||
Total | | | | $ | 654,836 | | | | | $ | 663,118 | | | | | | 100.0% | | | |||
|
| | | Year Ended December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands) | | |||||||||||
Write-down of customer relationships | | | | $ | — | | | | | $ | 3,830 | | | ||
Write-down of trademarks | | | | | — | | | | | | 300 | | | ||
Write-down of broker relationships | | | | | — | | | | | | 169 | | | ||
| | | | $ | — | | | | | $ | 4,299 | | | ||
|
| | | Year Ended December 31, | | | % Change 2012 vs. 2011 | | ||||||||||||
| | | 2012 | | | 2011 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 491,931 | | | | | $ | 490,821 | | | | | | 0.2% | | |
Net retention(1) | | | | | 71.6% | | | | | | 88.2% | | | | | | — | | |
Net written premiums | | | | $ | 352,309 | | | | | $ | 433,069 | | | | | | (18.6%) | | |
Net earned premiums | | | | $ | 364,568 | | | | | $ | 337,105 | | | | | | 8.1% | | |
Losses and loss adjustment expenses | | | | | (264,496) | | | | | | (233,479) | | | | | | 13.3% | | |
Other operating expenses | | | | | (126,884) | | | | | | (115,378) | | | | | | 10.0% | | |
Underwriting loss(2) | | | | | (26,812) | | | | | | (11,752) | | | | | | 128.1% | | |
Net investment income | | | | | 44,297 | | | | | | 48,367 | | | | | | (8.4%) | | |
Net realized investment gains | | | | | 8,915 | | | | | | 20,899 | | | | | | (57.3%) | | |
Other income | | | | | 130 | | | | | | 226 | | | | | | (42.5%) | | |
Other expenses | | | | | (3,350) | | | | | | (592) | | | | | | 465.9% | | |
Interest expense | | | | | (8,266) | | | | | | (8,132) | | | | | | 1.6% | | |
Amortization of intangible assets | | | | | (2,848) | | | | | | (2,848) | | | | | | — | | |
Income before impairment and taxes | | | | | 12,066 | | | | | | 46,168 | | | | | | (73.9%) | | |
Impairment of intangible assets | | | | | (4,299) | | | | | | — | | | | | | — | | |
Income before taxes | | | | | 7,767 | | | | | | 46,168 | | | | | | (83.2%) | | |
U.S. federal income tax benefit (expense) | | | | | 897 | | | | | | (7,695) | | | | | | — | | |
Net income | | | | $ | 8,664 | | | | | $ | 38,473 | | | | | | (77.5%) | | |
Net operating income | | | | $ | 7,935 | | | | | $ | 22,352 | | | | | | (64.5%) | | |
Ratios: | | | | | | | | | | | | | | | |||||
Loss ratio | | | | | 72.6% | | | | | | 69.3% | | | | | | — | | |
Expense ratio | | | | | 34.8% | | | | | | 34.2% | | | | | | — | | |
Combined ratio | | | | | 107.4% | | | | | | 103.5% | | | | | | — | | |
| | | Year Ended December 31, | | |||||||||||||||||||||||||
| | | 2012 | | | 2011 | | ||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Income as reported | | | | $ | 7,767 | | | | | $ | 8,664 | | | | | $ | 46,168 | | | | | $ | 38,473 | | | ||||
Net realized investment gains | | | | | (8,915) | | | | | | (6,131) | | | | | | (20,899) | | | | | | (17,078) | | | ||||
Other expenses | | | | | 3,350 | | | | | | 2,178 | | | | | | 592 | | | | | | 528 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 662 | | | | | | 430 | | | | | | 660 | | | | | | 429 | | | ||||
Impairment of intangible assets | | | | | 4,299 | | | | | | 2,794 | | | | | | — | | | | | | — | | | ||||
Net operating income | | | | $ | 7,163 | | | | | $ | 7,935 | | | | | $ | 26,521 | | | | | $ | 22,352 | | | ||||
|
| | | Year Ended December 31, | | | % Change | | |||||||||||||||
| | | 2012 | | | 2011 | | |||||||||||||||
| | | ($ in thousands) | | | | | | | | ||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 158,654 | | | | | $ | 131,007 | | | | | | 21.1% | | | |||
Specialty Admitted Insurance | | | | | 36,709 | | | | | | 44,914 | | | | | | (18.3%) | | | |||
Casualty Reinsurance | | | | | 296,568 | | | | | | 314,900 | | | | | | (5.8%) | | | |||
| | | | $ | 491,931 | | | | | $ | 490,821 | | | | | | 0.2% | | | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 123,483 | | | | | $ | 105,004 | | | | | | 17.6% | | | |||
Specialty Admitted Insurance | | | | | 33,041 | | | | | | 44,414 | | | | | | (25.6%) | | | |||
Casualty Reinsurance | | | | | 195,785 | | | | | | 283,651 | | | | | | (31.0%) | | | |||
| | | | $ | 352,309 | | | | | $ | 433,069 | | | | | | (18.6%) | | | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines | | | | $ | 115,940 | | | | | $ | 101,099 | | | | | | 14.7% | | | |||
Specialty Admitted Insurance | | | | | 32,189 | | | | | | 37,918 | | | | | | (15.1%) | | | |||
Casualty Reinsurance | | | | | 216,439 | | | | | | 198,088 | | | | | | 9.3% | | | |||
| | | | $ | 364,568 | | | | | $ | 337,105 | | | | | | 8.1% | | | |||
|
| | | Year Ended December 31, | | |||||||||
| | | 2012 | | | 2011 | | ||||||
Excess and Surplus Lines | | | | | 77.8% | | | | | | 80.2% | | |
Specialty Admitted Insurance | | | | | 90.0% | | | | | | 98.9% | | |
Casualty Reinsurance | | | | | 66.0% | | | | | | 90.1% | | |
Total | | | | | 71.6% | | | | | | 88.2% | | |
| | | Year Ended December 31, | | |||||||||
| | | 2012 | | | 2011 | | ||||||
Excess and Surplus Lines | | | | | 85.4% | | | | | | 80.0% | | |
Specialty Admitted Insurance | | | | | 153.8% | | | | | | 124.0% | | |
Casualty Reinsurance | | | | | 108.8% | | | | | | 107.4% | | |
Total | | | | | 107.4% | | | | | | 103.5% | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2012 | | | 2011 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 158,654 | | | | | $ | 131,007 | | | | | | 21.1% | | |
Net written premiums | | | | $ | 123,483 | | | | | $ | 105,004 | | | | | | 17.6% | | |
Net earned premiums | | | | $ | 115,940 | | | | | $ | 101,099 | | | | | | 14.7% | | |
Losses and loss adjustment expenses | | | | | (60,985) | | | | | | (49,017) | | | | | | 24.4% | | |
Underwriting expenses | | | | | (37,976) | | | | | | (31,813) | | | | | | 19.4% | | |
Underwriting profit(1) | | | | $ | 16,979 | | | | | $ | 20,269 | | | | | | (16.2%) | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 52.6% | | | | | | 48.5% | | | | | | — | | |
Expense ratio | | | | | 32.8% | | | | | | 31.5% | | | | | | — | | |
Combined ratio | | | | | 85.4% | | | | | | 80.0% | | | | | | — | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2012 | | | 2011 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 36,709 | | | | | $ | 44,914 | | | | | | (18.3%) | | |
Net written premiums | | | | $ | 33,041 | | | | | $ | 44,414 | | | | | | (25.6%) | | |
Net earned premiums | | | | $ | 32,189 | | | | | $ | 37,918 | | | | | | (15.1%) | | |
Losses and loss adjustment expenses | | | | | (37,988) | | | | | | (37,009) | | | | | | 2.6% | | |
Underwriting expenses | | | | | (11,519) | | | | | | (10,004) | | | | | | 15.1% | | |
Underwriting loss(1) | | | | $ | (17,318) | | | | | $ | (9,095) | | | | | | 90.4% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 118.0% | | | | | | 97.6% | | | | | | — | | |
Expense ratio | | | | | 35.8% | | | | | | 26.4% | | | | | | — | | |
Combined ratio | | | | | 153.8% | | | | | | 124.0% | | | | | | — | | |
| | | Year Ended December 31, | | | % Change | | ||||||||||||
| | | 2012 | | | 2011 | | ||||||||||||
| | | ($ in thousands) | | | | | | | | |||||||||
Gross written premiums | | | | $ | 296,568 | | | | | $ | 314,900 | | | | | | (5.8%) | | |
Net written premiums | | | | $ | 195,785 | | | | | $ | 283,651 | | | | | | (31.0%) | | |
Net earned premiums | | | | $ | 216,439 | | | | | $ | 198,088 | | | | | | 9.3% | | |
Losses and loss adjustment expenses | | | | | (165,523) | | | | | | (147,453) | | | | | | 12.3% | | |
Underwriting expenses | | | | | (70,065) | | | | | | (65,309) | | | | | | 7.3% | | |
Underwriting loss(1) | | | | $ | (19,149) | | | | | $ | (14,674) | | | | | | 30.5% | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | 76.5% | | | | | | 74.4% | | | | | | — | | |
Expense ratio | | | | | 32.4% | | | | | | 33.0% | | | | | | — | | |
Combined ratio | | | | | 108.8% | | | | | | 107.4% | | | | | | — | | |
| | | Year Ended December 31, | | |||||||||
| | | 2012 | | | 2011 | | ||||||
Annualized gross investment yield on: | | | | | | | | | | | | | |
Average cash and invested assets | | | | | 4.0% | | | | | | 4.6% | | |
Average fixed maturity securities | | | | | 4.6% | | | | | | 4.9% | | |
Annualized tax equivalent yield on: | | | | | | | | | | | | | |
Average fixed maturity securities | | | | | 4.8% | | | | | | 5.1% | | |
| | | Year Ended December 31, | | |||||||||||
| | | 2012 | | | 2011 | | ||||||||
| | | (in thousands) | | |||||||||||
Write-down of customer relationships | | | | $ | 3,830 | | | | | $ | — | | | ||
Write-down of trademarks | | | | | 300 | | | | | | — | | | ||
Write-down of broker relationships | | | | | 169 | | | | | | — | | | ||
| | | | $ | 4,299 | | | | | $ | — | | | ||
|
| | | James River Capital Trust I | | | James River Capital Trust II | | | James River Capital Trust III | | | James River Capital Trust IV | | | Franklin Holdings II (Bermuda) Capital Trust I | |
| | | ($ in thousands) | | ||||||||||||
Issue date | | | May 26, 2004 | | | December 15, 2004 | | | June 15, 2006 | | | December 11, 2007 | | | January 10, 2008 | |
Principal amount of trust preferred securities | | | $7,000 | | | $15,000 | | | $20,000 | | | $54,000 | | | $30,000 | |
Principal amount of junior subordinated debt | | | $7,217 | | | $15,464 | | | $20,619 | | | $55,670 | | | $30,928 | |
Carrying amount of junior subordinated debt net of repurchases | | | $7,217 | | | $15,464 | | | $20,619 | | | $44,827 | | | $15,928 | |
Maturity date of junior subordinated debt, unless accelerated earlier | | | May 15, 2034 | | | December 15, 2034 | | | June 15, 2036 | | | December 15, 2037 | | | March 15, 2038 | |
Trust common stock | | | $217 | | | $464 | | | $619 | | | $1,670 | | | $928 | |
Interest rate, per annum | | | Three-Month LIBOR plus 4.0% | | | Three-Month LIBOR plus 3.4% | | | Three-Month LIBOR plus 3.0% | | | 7.51% until March 15, 2013; Three-Month LIBOR plus 3.1% thereafter | | | 7.97% until June 15, 2013; Three-Month LIBOR plus 4.0% thereafter | |
Line of Business | | | Company Retention | |
Casualty | | | ||
Primary Specialty Casualty | | | Up to $1.0 million per occurrence, subject to a $1.0 million aggregate deductible | |
Excess Casualty | | | Up to $1.0 million per occurrence(1) | |
Excess Professional Liability | | | Up to $1.0 million per occurrence(2) | |
Workers’ Compensation | | | Up to $675,000 per occurrence, plus any amounts over $20.0 million per occurrence or above $10.0 million for any one life occurrence | |
Property | | | Up to $5.0 million per event(3) | |
Reinsurer | | | Reinsurance Recoverable as of December 31, 2013 | | | A.M. Best Rating December 31, 2013 | | ||||
| | | (in thousands) | | | | | ||||
Berkley Insurance Company | | | | $ | 33,172 | | | | A+ | | |
Swiss Reinsurance America Corporation | | | | | 23,150 | | | | A+ | | |
Cherokee Reinsurance SPC No. 6(1) | | | | | 11,114 | | | | Unrated | | |
QBE Reinsurance Corporation | | | | | 7,382 | | | | A | | |
Appalachian Reinsurance (Bermuda) Ltd.(1) | | | | | 6,407 | | | | Unrated | | |
Cherokee Reinsurance SPC No. 7(1) | | | | | 6,305 | | | | Unrated | | |
Aspen Insurance UK Ltd. | | | | | 5,737 | | | | A | | |
Lloyd’s Syndicate Number 4472 | | | | | 4,381 | | | | A | | |
Munich Reinsurance America | | | | | 3,610 | | | | A+ | | |
Safety National Casualty | | | | | 3,104 | | | | A+ | | |
Top 10 Total | | | | | 104,362 | | | | | | |
Other | | | | | 15,105 | | | | | | |
Total | | | | $ | 119,467 | | | | | | |
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Cash and cash equivalents provided by (used in): | | | | ||||||||||||
Operating activities | | | | $ | 88,221 | | | | | $ | 92,597 | | | ||
Investing activities | | | | | (109,577) | | | | | | 67,324 | | | ||
Financing activities | | | | | (45,615) | | | | | | (89,370) | | | ||
Change in cash and cash equivalents | | | | $ | (66,971) | | | | | $ | 70,551 | | | ||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | | | ||||||||
Operating activities | | | | $ | 105,638 | | | | | $ | 49,392 | | | | | $ | 74,909 | | | |||
Investing activities | | | | | 46,755 | | | | | | (101,497) | | | | | | 30,204 | | | |||
Financing activities | | | | | (89,583) | | | | | | (1,977) | | | | | | (565) | | | |||
Change in cash and cash equivalents | | | | $ | 62,810 | | | | | $ | (54,082) | | | | | $ | 104,548 | | | |||
|
| | | Payments Due by Period | |||||||||||||||||||||||||||||||
| | | Total | | | Less than 1 year | | | 1 − 3 years | | | 3 − 5 years | | | More than 5 years | |||||||||||||||||||
| | | (in thousands) | |||||||||||||||||||||||||||||||
Reserve for losses and loss adjustment expenses | | | | $ | 646,452 | | | | | $ | 181,890 | | | | | $ | 185,446 | | | | | $ | 70,903 | | | | | $ | 208,213 | |||||
Long-term debt: | | | | | | | ||||||||||||||||||||||||||||
Senior notes | | | | | 58,000 | | | | | | — | | | | | | 43,000 | | | | | | — | | | | | | 15,000 | |||||
Junior subordinated debt | | | | | 104,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | 104,055 | |||||
Operating lease obligations | | | | | 6,577 | | | | | | 1,369 | | | | | | 2,536 | | | | | | 2,012 | | | | | | 660 | |||||
Interest on debt obligations | | | | | 101,934 | | | | | | 5,503 | | | | | | 10,314 | | | | | | 8,753 | | | | | | 77,364 | |||||
Financing obligations | | | | | 28,467 | | | | | | 726 | | | | | | 1,497 | | | | | | 1,160 | | | | | | — | |||||
Total | | | | $ | 945,485 | | | | | $ | 189,488 | | | | | $ | 242,793 | | | | | $ | 82,828 | | | | | $ | 405,292 | |||||
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Underwriting profit (loss) of the operating segments: | | | | ||||||||||||
Excess and Surplus Lines | | | | $ | 21,366 | | | | | $ | 26,699 | | | ||
Specialty Admitted Insurance | | | | | (878) | | | | | | (2,718) | | | ||
Casualty Reinsurance | | | | | 424 | | | | | | (1,668) | | | ||
Total underwriting profit of the operating segments | | | | | 20,912 | | | | | | 22,313 | | | ||
Other operating expenses of the Corporate and Other segment | | | | | (5,762) | | | | | | (6,646) | | | ||
Underwriting profit (loss) | | | | | 15,150 | | | | | | 15,667 | | | ||
Net investment income | | | | | 33,189 | | | | | | 34,701 | | | ||
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | | ||
Other income | | | | | 740 | | | | | | 153 | | | ||
Interest expense | | | | | (4,661) | | | | | | (5,200) | | | ||
Amortization of intangible assets | | | | | (447) | | | | | | (1,918) | | | ||
Other expenses | | | | | (2,848) | | | | | | (605) | | | ||
Income before taxes | | | | $ | 39,445 | | | | | $ | 55,790 | | | ||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Underwriting profit (loss) of the operating segments: | | | | | ||||||||||||||||||
Excess and Surplus Lines | | | | $ | 43,523 | | | | | $ | 16,979 | | | | | $ | 20,269 | | | |||
Specialty Admitted Insurance | | | | | (3,868) | | | | | | (17,318) | | | | | | (9,095) | | | |||
Casualty Reinsurance | | | | | (2,560) | | | | | | (19,149) | | | | | | (14,674) | | | |||
Total underwriting profit (loss) of the operating segments | | | | | 37,095 | | | | | | (19,488) | | | | | | (3,500) | | | |||
Other operating expenses of the Corporate and Other segment | | | | | (8,307) | | | | | | (7,324) | | | | | | (8,252) | | | |||
Underwriting profit (loss) | | | | | 28,788 | | | | | | (26,812) | | | | | | (11,752) | | | |||
Net investment income | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | | |||
Net realized investment gains | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | | | |||
Other income | | | | | 222 | | | | | | 130 | | | | | | 226 | | | |||
Other expenses | | | | | (677) | | | | | | (3,350) | | | | | | (592) | | | |||
Interest expense | | | | | (6,777) | | | | | | (8,266) | | | | | | (8,132) | | | |||
Amortization of intangible assets | | | | | (2,470) | | | | | | (2,848) | | | | | | (2,848) | | | |||
Impairment of intangible assets | | | | | — | | | | | | (4,299) | | | | | | — | | | |||
Income before taxes | | | | $ | 77,078 | | | | | $ | 7,767 | | | | | $ | 46,168 | | | |||
|
| | | Nine Months Ended September 30, | | |||||||||||||||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Income as reported | | | | $ | 39,445 | | | | | $ | 35,819 | | | | | $ | 55,790 | | | | | $ | 49,307 | | | ||||
Net realized investment losses (gains) | | | | | 1,678 | | | | | | 723 | | | | | | (12,992) | | | | | | (9,577) | | | ||||
Other expenses | | | | | 2,848 | | | | | | 2,775 | | | | | | 605 | | | | | | 531 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 495 | | | | | | 322 | | | | | | 498 | | | | | | 324 | | | ||||
Net operating income | | | | $ | 44,466 | | | | | $ | 39,639 | | | | | $ | 43,901 | | | | | $ | 40,585 | | | ||||
|
| | | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | ||||||||||||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | |||||||||||||||||||||||
| | | (in thousands) | ||||||||||||||||||||||||||||||||||||||
Income as reported | | | | $ | 77,078 | | | | | $ | 67,337 | | | | | $ | 7,767 | | | | | $ | 8,664 | | | | | $ | 46,168 | | | | | $ | 38,473 | ||||||
Net realized investment gains | | | | | (12,619) | | | | | | (9,427) | | | | | | (8,915) | | | | | | (6,131) | | | | | | (20,899) | | | | | | (17,078) | ||||||
Other expenses | | | | | 677 | | | | | | 577 | | | | | | 3,350 | | | | | | 2,178 | | | | | | 592 | | | | | | 528 | ||||||
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 663 | | | | | | 431 | | | | | | 662 | | | | | | 430 | | | | | | 660 | | | | | | 429 | ||||||
Impairment of intangible assets | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | 2,794 | | | | | | — | | | | | | — | ||||||
Net operating income | | | | $ | 65,799 | | | | | $ | 58,918 | | | | | $ | 7,163 | | | | | $ | 7,935 | | | | | $ | 26,521 | | | | | $ | 22,352 | ||||||
|
| | | As of December 31, | | | As of September 30, | ||||||||||||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | | 2014 | | | 2013 | |||||||||||||||||||
| | | (in thousands) | |||||||||||||||||||||||||||||||
Shareholders’ equity | | | | $ | 701,490 | | | | | $ | 784,040 | | | | | $ | 762,375 | | | | | $ | 674,707 | | | | | $ | 687,769 | |||||
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Goodwill | | | | | 181,831 | | | | | | 181,831 | | | | | | 183,488 | | | | | | 181,831 | | | | | | 181,831 | |||||
Intangible assets | | | | | 40,722 | | | | | | 43,192 | | | | | | 50,339 | | | | | | 40,275 | | | | | | 41,274 | |||||
Tangible equity | | | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | | | | $ | 452,601 | | | | | $ | 464,664 | |||||
|
| | | As of December 31, 2013 | | ||||||||||||||||||
| | | Estimated Fair Value | | | Hypothetical Change in Interest Rates (bp=basis points) | | | Estimated Fair Value after Hypothetical Change in Interest Rates | | | Estimated Hypothetical Percentage Increase (Decrease) in Fair Value | | |||||||||
| | | ($ in thousands) | | ||||||||||||||||||
Fixed Maturity Securities | | | | | | | | | | | | | | | | | | | | | | |
Total fixed maturity investments | | | | $ | 680,424 | | | | 200 bp decrease | | | | $ | 730,707 | | | | | | 7.4% | | |
| 100 bp decrease | | | | | 706,484 | | | | | | 3.8% | | | ||||||||
| 100 bp increase | | | | | 654,976 | | | | | | (3.7)% | | | ||||||||
| 200 bp increase | | | | | 630,685 | | | | | | (7.3)% | | | ||||||||
Bank Loan Participations | | | | | | | | | | | | | | | | | | | | | | |
Bank Loan Participations | | | | $ | 200,626 | | | | 200 bp decrease | | | | $ | 201,597 | | | | | | 0.5% | | |
| 100 bp decrease | | | | | 201,110 | | | | | | 0.2% | | | ||||||||
| 100 bp increase | | | | | 200,147 | | | | | | (0.2)% | | | ||||||||
| 200 bp increase | | | | | 199,671 | | | | | | (0.5)% | | | ||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Borrowings | | | | $ | 132,223 | | | | 200 bp decrease | | | | $ | 125,954 | | | | | | (4.7)% | | |
| 100 bp decrease | | | | | 129,313 | | | | | | (2.2)% | | | ||||||||
| 100 bp increase | | | | | 134,752 | | | | | | 1.9% | | | ||||||||
| 200 bp increase | | | | | 136,961 | | | | | | 3.6% | | |
| | | As of December 31, 2013 | | ||||||||||||
| | | Estimated Fair Value | | | Hypothetical Price Change | | | Estimated Fair Value after Hypothetical Change in Prices | | ||||||
| | | ($ in thousands) | | ||||||||||||
Equity securities | | | | $ | 66,807 | | | | 35% increase | | | | $ | 90,189 | | |
| 35% decrease | | | | | 43,425 | | |
| Gross Written Premiums by Segment | | | Gross Written Premiums by Underlying Market | |
| | | | | |
| | | Gross Written Premiums | | |||||||||||||||||||||||||||||||||||||||
E&S Division | | | Nine Months Ended September 30, 2014 | | | % of Nine Months Ended September 30, 2014 | | | Nine Months Ended September 30, 2013 | | | Year Ended December 31, 2013 | | | Year Ended December 31, 2012 | | | Year Ended December 31, 2011 | | ||||||||||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||||||||||||||||
Manufacturers and Contractors | | | | $ | 55,993 | | | | | | 30.7% | | | | | $ | 45,331 | | | | | $ | 58,509 | | | | | $ | 46,648 | | | | | $ | 38,566 | | | ||||||
General Casualty | | | | | 37,261 | | | | | | 20.4% | | | | | | 14,552 | | | | | | 22,636 | | | | | | 12,674 | | | | | | 8,156 | | | ||||||
Excess Casualty | | | | | 22,938 | | | | | | 12.6% | | | | | | 20,877 | | | | | | 32,489 | | | | | | 29,761 | | | | | | 20,753 | | | ||||||
Energy | | | | | 20,342 | | | | | | 11.1% | | | | | | 16,149 | | | | | | 21,400 | | | | | | 15,766 | | | | | | 10,566 | | | ||||||
Excess Property | | | | | 9,879 | | | | | | 5.4% | | | | | | 8,971 | | | | | | 10,988 | | | | | | 9,231 | | | | | | 8,228 | | | ||||||
Professional Liability | | | | | 8,015 | | | | | | 4.4% | | | | | | 8,113 | | | | | | 10,695 | | | | | | 10,664 | | | | | | 11,058 | | | ||||||
Allied Health | | | | | 7,846 | | | | | | 4.3% | | | | | | 7,772 | | | | | | 9,148 | | | | | | 8,391 | | | | | | 9,472 | | | ||||||
Life Sciences | | | | | 7,349 | | | | | | 4.0% | | | | | | 7,374 | | | | | | 9,978 | | | | | | 9,865 | | | | | | 7,886 | | | ||||||
Small Business | | | | | 5,330 | | | | | | 2.9% | | | | | | 4,906 | | | | | | 6,313 | | | | | | 5,782 | | | | | | 5,886 | | | ||||||
Medical Professionals | | | | | 3,236 | | | | | | 1.8% | | | | | | 3,770 | | | | | | 4,492 | | | | | | 5,294 | | | | | | 6,177 | | | ||||||
Environmental | | | | | 2,548 | | | | | | 1.4% | | | | | | 1,649 | | | | | | 2,557 | | | | | | 2,954 | | | | | | 2,289 | | | ||||||
Sports and Entertainment | | | | | 1,807 | | | | | | 1.0% | | | | | | 2,416 | | | | | | 3,189 | | | | | | 1,624 | | | | | | 1,970 | | | ||||||
Total | | | | $ | 182,544 | | | | | | 100.0% | | | | | $ | 141,880 | | | | | $ | 192,394 | | | | | $ | 158,654 | | | | | $ | 131,007 | | | ||||||
|
| | | 2013 | | | 2012 | | | 2011 | | |||||||||||||||||||||||||||||||||
State | | | Gross Written Premiums | | | % of Total | | | Gross Written Premiums | | | % of Total | | | Gross Written Premiums | | | % of Total | | ||||||||||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||||||||||||||||
California | | | | $ | 56,241 | | | | | | 29.2% | | | | | $ | 46,888 | | | | | | 29.6% | | | | | $ | 39,454 | | | | | | 30.1% | | | ||||||
Texas | | | | | 16,963 | | | | | | 8.8% | | | | | | 13,211 | | | | | | 8.3% | | | | | | 10,801 | | | | | | 8.3% | | | ||||||
Florida | | | | | 14,277 | | | | | | 7.4% | | | | | | 9,661 | | | | | | 6.1% | | | | | | 9,218 | | | | | | 7.0% | | | ||||||
New York | | | | | 14,258 | | | | | | 7.4% | | | | | | 11,767 | | | | | | 7.4% | | | | | | 6,445 | | | | | | 4.9% | | | ||||||
Illinois | | | | | 6,318 | | | | | | 3.3% | | | | | | 5,447 | | | | | | 3.4% | | | | | | 4,112 | | | | | | 3.1% | | | ||||||
New Jersey | | | | | 6,237 | | | | | | 3.2% | | | | | | 4,000 | | | | | | 2.5% | | | | | | 4,256 | | | | | | 3.3% | | | ||||||
Arizona | | | | | 5,731 | | | | | | 3.0% | | | | | | 3,565 | | | | | | 2.2% | | | | | | 3,154 | | | | | | 2.4% | | | ||||||
Ohio | | | | | 5,204 | | | | | | 2.7% | | | | | | 2,423 | | | | | | 1.5% | | | | | | 1,847 | | | | | | 1.4% | | | ||||||
Washington | | | | | 5,007 | | | | | | 2.6% | | | | | | 4,779 | | | | | | 3.0% | | | | | | 3,012 | | | | | | 2.3% | | | ||||||
Louisiana | | | | | 4,403 | | | | | | 2.3% | | | | | | 3,678 | | | | | | 2.3% | | | | | | 3,553 | | | | | | 2.7% | | | ||||||
All other states | | | | | 57,755 | | | | | | 30.0% | | | | | | 53,235 | | | | | | 33.6% | | | | | | 45,155 | | | | | | 34.5% | | | ||||||
Total | | | | $ | 192,394 | | | | | | 100.0% | | | | | $ | 158,654 | | | | | | 100.0% | | | | | $ | 131,007 | | | | | | 100.0% | | | ||||||
|
Reinsurer | | | Reinsurance Recoverable as of December 31, 2013 | | | A.M. Best Rating December 31, 2013 | | ||||
| | | (in thousands) | | | ||||||
Berkley Insurance Company | | | | $ | 33,172 | | | | A+ | | |
Swiss Reinsurance America Corporation | | | | | 23,150 | | | | A+ | | |
Cherokee Reinsurance SPC No. 6(1) | | | | | 11,114 | | | | Unrated | | |
QBE Reinsurance Corporation | | | | | 7,382 | | | | A | | |
Appalachian Reinsurance (Bermuda) Ltd.(1) | | | | | 6,407 | | | | Unrated | | |
Cherokee Reinsurance SPC No. 7(1) | | | | | 6,305 | | | | Unrated | | |
Aspen Insurance UK Ltd. | | | | | 5,737 | | | | A | | |
Lloyd’s Syndicate Number 4472 | | | | | 4,381 | | | | A | | |
Munich Reinsurance America | | | | | 3,610 | | | | A+ | | |
Safety National Casualty | | | | | 3,104 | | | | A+ | | |
Top 10 Total | | | | | 104,362 | | | | | | |
Other | | | | | 15,105 | | | | | | |
Total | | | | $ | 119,467 | | | | | | |
|
Segment | | | Excess and Surplus Lines | | | Specialty Admitted Insurance | | | Casualty Reinsurance(1) | | | Grand Total | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Calendar Year (except 2014) | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
2014 (nine months ended September 30, 2014 only) | | | | $ | 18,264 | | | | | $ | 3,251 | | | | | $ | (2,413) | | | | | $ | 19,102 | | | ||||
2013 | | | | | 40,734(2) | | | | | | 1,410 | | | | | | (4,692) | | | | | | 37,452 | | | ||||
2012 | | | | | 20,122(3) | | | | | | (4,898) | | | | | | (16,617)(4) | | | | | | (1,393) | | | ||||
2011 | | | | | 21,034 | | | | | | 1,712 | | | | | | (2,835) | | | | | | 19,911 | | | ||||
2010 | | | | | 10,922 | | | | | | (381) | | | | | | (857) | | | | | | 9,684 | | | ||||
2009 | | | | | 3,193 | | | | | | 1,591 | | | | | | (1,067) | | | | | | 3,717 | | | ||||
2008 | | | | | 6,496 | | | | | | 1,875 | | | | | | — | | | | | | 8,371 | | | ||||
Cumulative Development | | | | $ | 120,765 | | | | | $ | 4,560 | | | | | $ | (28,481) | | | | | $ | 96,844 | | | ||||
|
Percentage of Claims Closed at December 31, 2013 | | ||||||||||||
Policy Year | | | Excess and Surplus Lines Segment | | | Specialty Admitted Insurance Segment | | ||||||
2004 | | | | | 95.7% | | | | | | 99.2% | | |
2005 | | | | | 96.3% | | | | | | 99.8% | | |
2006 | | | | | 93.0% | | | | | | 99.4% | | |
2007 | | | | | 94.9% | | | | | | 99.6% | | |
2008 | | | | | 89.7% | | | | | | 97.8% | | |
2009 | | | | | 85.7% | | | | | | 97.0% | | |
2010 | | | | | 74.0% | | | | | | 93.4% | | |
2011 | | | | | 56.7% | | | | | | 87.2% | | |
2012 | | | | | 35.0% | | | | | | 65.7% | | |
| | | Gross Reserves at September 30, 2014 | | ||||||||||||||||||
| | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Excess and Surplus Lines | | | | $ | 341,537 | | | | | $ | 415,487 | | | | | | 82.2% | | | |||
Specialty Admitted Insurance | | | | | 23,408 | | | | | | 51,074 | | | | | | 45.8% | | | |||
Casualty Reinsurance | | | | | 130,269 | | | | | | 224,321 | | | | | | 58.1% | | | |||
Total | | | | $ | 495,214 | | | | | $ | 690,882 | | | | | | 71.7% | | | |||
|
| | | Net Reserves at September 30, 2014 | | ||||||||||||||||||
| | | IBNR | | | Total | | | IBNR % of Total | | ||||||||||||
| | | ($ in thousands) | | ||||||||||||||||||
Excess and Surplus Lines | | | | $ | 261,960 | | | | | $ | 327,003 | | | | | | 80.1% | | | |||
Specialty Admitted Insurance | | | | | 19,748 | | | | | | 45,336 | | | | | | 43.6% | | | |||
Casualty Reinsurance | | | | | 122,178 | | | | | | 199,143 | | | | | | 61.4% | | | |||
Total | | | | $ | 403,886 | | | | | $ | 571,482 | | | | | | 70.7% | | | |||
|
| | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | 2011 | | | 2012 | | | 2013 | | |||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||||||||
Gross reserves for property-casualty losses | | | | $ | 394,209 | | | | | $ | 434,588 | | | | | $ | 477,519 | | | | | $ | 511,386 | | | | | $ | 565,955 | | | | | $ | 709,721 | | | | | $ | 646,452 | | |
Reinsurance recoverable | | | | | 98,190 | | | | | | 80,534 | | | | | | 80,894 | | | | | | 89,793 | | | | | | 89,194 | | | | | | 175,812 | | | | | | 119,467 | | |
Reserves for property-casualty losses originally stated, net of reinsurance | | | | | 296,019 | | | | | | 354,054 | | | | | | 396,625 | | | | | | 421,593 | | | | | | 476,761 | | | | | | 533,909 | | | | | | 526,985 | | |
Cumulative net paid losses, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 year later | | | | | 68,055 | | | | | | 90,360 | | | | | | 93,118 | | | | | | 115,667 | | | | | | 177,325 | | | | | | 171,925 | | | | | | | | |
2 years later | | | | | 126,998 | | | | | | 151,646 | | | | | | 174,540 | | | | | | 205,251 | | | | | | 290,710 | | | | | | | | | | | | | | |
3 years later | | | | | 160,548 | | | | | | 196,005 | | | | | | 226,637 | | | | | | 255,301 | | | | | | | | | | | | | | | | | | | | |
4 years later | | | | | 183,317 | | | | | | 226,552 | | | | | | 259,706 | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 years later | | | | | 198,569 | | | | | | 242,538 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 years later | | | | | 206,372 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net reserves re-estimated as of | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 year later | | | | | 287,649 | | | | | | 350,337 | | | | | | 386,940 | | | | | | 401,682 | | | | | | 478,155 | | | | | | 496,457 | | | | | | | | |
2 years later | | | | | 285,316 | | | | | | 340,284 | | | | | | 356,758 | | | | | | 387,183 | | | | | | 440,108 | | | | | | | | | | | | | | |
3 years later | | | | | 277,918 | | | | | | 319,067 | | | | | | 341,377 | | | | | | 351,427 | | | | | | | | | | | | | | | | | | | | |
4 years later | | | | | 260,935 | | | | | | 308,755 | | | | | | 311,756 | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 years later | | | | | 253,269 | | | | | | 290,705 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 years later | | | | | 240,698 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cumulative redundancy | | | | | 55,321 | | | | | | 63,349 | | | | | | 84,869 | | | | | | 70,166 | | | | | | 36,653 | | | | | | 37,452 | | | | | | | | |
Net reserves for losses and loss adjustment expenses re-estimated | | | | | 240,698 | | | | | | 290,705 | | | | | | 311,756 | | | | | | 351,427 | | | | | | 440,108 | | | | | | 496,457 | | | | | | | | |
Reinsurance recoverable re-estimated | | | | | 80,106 | | | | | | 60,532 | | | | | | 48,203 | | | | | | 48,119 | | | | | | 69,278 | | | | | | 155,838 | | | | | | | | |
Gross reserves for losses and loss adjustment expenses re-estimated | | | | | 320,804 | | | | | | 351,237 | | | | | | 359,959 | | | | | | 399,546 | | | | | | 509,386 | | | | | | 652,295 | | | | | | | | |
Gross cumulative redundancy | | | | $ | 73,405 | | | | | $ | 83,351 | | | | | $ | 117,560 | | | | | $ | 111,840 | | | | | $ | 56,569 | | | | | $ | 57,426 | | | | | | | | |
| | | September 30, 2014 | | |||||||||||||||||||||||||||
Portfolio | | | Book Value | | | Market Value | | | Carrying Value | | | Book Yield | | | % of Carrying Value | | |||||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||||||||
Core | | | | $ | 771.7 | | | | | $ | 784.2 | | | | | $ | 784.2 | | | | | | 2.25% | | | | | | 63.5% | | |
Bank Loans | | | | | 259.1 | | | | | | 256.9 | | | | | | 257.4 | | | | | | 5.49% | | | | | | 20.9% | | |
Incremental Yield | | | | | 147.3 | | | | | | 154.9 | | | | | | 154.9 | | | | | | 6.35% | | | | | | 12.5% | | |
Private Investments | | | | | | | | | | | | | | | | | 38.0 | | | | | | NA | | | | | | 3.1% | | |
Total | | | | | | | | | | | | | | | | $ | 1,234.5 | | | | | | | | | | | | 100.0% | | |
Less cash and cash equivalents in Core and Bank Loans | | | | | | | | | | | | | | | | $ | (24.1) | | | | | | | | | | | | | | |
Total Invested Assets | | | | | | | | | | | | | | | | $ | 1,210.4 | | | | | | | | | | | | | | |
| | | 2011 | | | 2012 | | | 2013 | | | 9 Months ended September 30, 2014 | | | Trailing 3 Years ended September 30, 2014 | | |||||||||||||||
Core | | | | | 7.15% | | | | | | 4.06% | | | | | | -1.30% | | | | | | 2.14% | | | | | | 1.97% | | |
Bank Loans | | | | | 3.23% | | | | | | 15.30% | | | | | | 8.95% | | | | | | 3.48% | | | | | | 10.72% | | |
Incremental | | | | | 12.18% | | | | | | 15.16% | | | | | | 1.41% | | | | | | 7.59% | | | | | | 10.10% | | |
Subtotal | | | | | 6.79% | | | | | | 7.44% | | | | | | 1.00% | | | | | | 3.17% | | | | | | 4.63% | | |
| | | 2013 | | | 2012 | | | 2011 | | | 2010 | | ||||||||||||||||||||||||||||||||||||||||||||
Gross Written Premiums | | | $ | | | % Change | | | $ | | | % Change | | | $ | | | % Change | | | $ | | | Cumulative Change for Period | | ||||||||||||||||||||||||||||||||
| | | ($ in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 192,394 | | | | | | 21.3% | | | | | $ | 158,654 | | | | | | 21.1% | | | | | $ | 131,007 | | | | | | 12.8% | | | | | $ | 116,109 | | | | | | 65.7% | | | ||||||||
Specialty Admitted Insurance | | | | | 20,594 | | | | | | (43.9)% | | | | | | 36,709 | | | | | | (5.0)% | | | | | | 44,914 | | | | | | 27.8% | | | | | | 35,144 | | | | | | (41.4)% | | | ||||||||
Casualty Reinsurance | | | | | 155,530 | | | | | | (47.6)% | | | | | | 296,568 | | | | | | (5.8)% | | | | | | 314,900 | | | | | | 225.7% | | | | | | 96,695 | | | | | | 60.8% | | | ||||||||
Grand Total | | | | $ | 368,518 | | | | | | (25.1)% | | | | | $ | 491,931 | | | | | | 1.5% | | | | | $ | 490,821 | | | | | | 98.0% | | | | | $ | 247,948 | | | | | | 48.6% | | | ||||||||
|
Name | | | Age | | | Position | |
J. Adam Abram | | | 59 | | | Chairman of the Board and Chief Executive Officer | |
Robert P. Myron | | | 46 | | | Director, President and Chief Operating Officer | |
Bryan Martin | | | 47 | | | Director | |
Jerry R. Masters | | | 56 | | | Director (election effective upon consummation of this offering) | |
Michael T. Oakes | | | 49 | | | Director | |
R. J. Pelosky, Jr. | | | 55 | | | Director | |
Thomas R. Sandler | | | 67 | | | Director (election effective upon consummation of this offering) | |
David Zwillinger | | | 34 | | | Director | |
Gregg T. Davis | | | 56 | | | Chief Financial Officer | |
Richard Schmitzer | | | 59 | | | President and Chief Executive Officer of Excess and Surplus Lines segment | |
Steven J. Hartman | | | 50 | | | President and Chief Executive Officer of the Specialty Admitted Insurance segment | |
Dennis Johnson | | | 65 | | | President and Chief Underwriting Officer of the Casualty Reinsurance segment | |
Name | | | Fees Earned or Paid in Cash(1) | | | Stock Awards | | | Option Awards | | | All Other Compensation | | | Total | ||||||||
| | | ($) | | | ($) | | | ($) | | | ($) | | | ($) | ||||||||
Gaurav Bhandari(2) | | | — | | | — | | | — | | | — | | | — | ||||||||
Bryan Martin | | | — | | | — | | | — | | | — | | | — | ||||||||
Michael T. Oakes | | | | | 250,000 | | | | — | | | — | | | | | 6,000(3) | | | | | | 256,000 |
R. J. Pelosky, Jr. | | | | | 104,000 | | | | — | | | — | | | — | | | | | 104,000 | |||
David Zwillinger | | | — | | | — | | | — | | | — | | | — |
Name and Principal Position | | | Year | | | Salary | | | Bonus | | | Share Awards | | | Option Awards | | | All Other Compensation | | | Total | ||||||||||||||||||||
| | | | | | | | | ($) | | | ($) | | | ($) | | | ($) | | | ($) | | | ($) | |||||||||||||||||
Robert P. Myron, Former Chief Executive Officer(1) | | | | | 2013 | | | | | | 650,000 | | | | | | 700,000(3) | | | | | | — | | | | | | — | | | | | | 413,698(5) | | | | | | 1,763,698 |
J. Adam Abram, Executive Chairman of the Board(2) | | | | | 2013 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300(5) | | | | | | 1,015,300 |
Richard Schmitzer, President and Chief Executive Officer Excess and Surplus Lines segment | | | | | 2013 | | | | | | 450,000 | | | | | | 525,000(4) | | | | | | — | | | | | | — | | | | | | 15,300(5) | | | | | | 990,300 |
Name and Principal Position | | | Year | | | Retirement Plan(a) | | | Transportation | | | Housing | | | Taxes | | | Retention Award | | | Total All Other Compensation | | |||||||||||||||||||||
| | | | | | | | | ($) | | | ($) | | | ($) | | | ($) | | | ($) | | | ($) | | ||||||||||||||||||
Robert P. Myron | | | | | 2013 | | | | | | 15,300 | | | | | | 26,114(b) | | | | | | 163,700(c) | | | | | | 208,584(d) | | | | | | — | | | | | | 413,698 | | |
J. Adam Abram | | | | | 2013 | | | | | | 15,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300 | | |
Richard Schmitzer | | | | | 2013 | | | | | | 15,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300 | | |
| | | | | | | | | Option Awards(1) | ||||||||||||||||||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price ($) | | | Option Expiration Date | |||||||||||||||||
Robert P. Myron | | | | | 3/2/2011(3) | | | | | | 150,000 | | | | | | 50,000 | | | | | | — | | | | | $ | 14.96 | | | | | | 3/2/2018 |
| | | 10/1/2012(3) | | | | | | 37,500 | | | | | | 112,500 | | | | | | — | | | | | $ | 15.65 | | | | | | 10/1/2019 | ||
J. Adam Abram | | | | | 4/7/2009(2) | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | $ | 15.65 | | | | | | 4/7/2016 |
Richard Schmitzer | | | | | 10/13/2009(3) | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | $ | 15.65 | | | | | | 10/13/2016 |
| | | 3/2/2011(3) | | | | | | 75,000 | | | | | | 25,000 | | | | | | — | | | | | $ | 14.96 | | | | | | 3/2/2018 | ||
| | | 10/1/2012(3) | | | | | | 12,500 | | | | | | 37,500 | | | | | | — | | | | | $ | 15.65 | | | | | | 10/1/2019 |
Name | | | Restricted Share Units | | | Options | | ||||||
Robert P. Myron | | | | | 47,619(1) | | | | | | 130,799(2) | | |
J. Adam Abram | | | | | 238,095(2) | | | | | | 261,597(2) | | |
Richard Schmitzer | | | | | 23,810(1) | | | | | | 98,099(2) | | |
| | | | | | | | | | | | | | | Common Shares Offered by this Prospectus | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | | Common Shares Beneficially Owned Prior to Offering | | | Number of Shares Assuming the Underwriters’ Option is Not Exercised | | | Number of Shares Assuming the Underwriters’ Option is Exercised in Full | | | Common Shares Beneficially Owned After the Offering Assuming the Underwriters’ Option is Not Exercised | | | Common Shares Beneficially Owned After the Offering Assuming the Underwriters’ Option is Exercised in Full | | |||||||||||||||||||||||||||||||||
Beneficial Owner(1) | | | Number of Shares | | | Percentage of Class(2) | | | Number of Shares(3) | | | Percentage of Class(2) | | | Number of Shares(3) | | | Percentage of Class(2) | | ||||||||||||||||||||||||||||||
5% Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The D. E. Shaw Affiliates | | | | | 20,718,000(4) | | | | | | 72.6% | | | | | | 6,250,000 | | | | | | 7,187,500 | | | | | | 14,468,000(18) | | | | | | 50.7% | | | | | | 13,530,500(18) | | | | | | 47.4% | | |
Goldman Sachs | | | | | 7,500,000(5) | | | | | | 26.3% | | | | | | 4,750,000 | | | | | | 5,462,500 | | | | | | 2,750,000(19) | | | | | | 9.6% | | | | | | 2,037,500(19) | | | | | | 7.1% | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
J. Adam Abram | | | | | 2,733,914(6) | | | | | | 9.5% | | | | | | — | | | | | | — | | | | | | 1,171,414(20) | | | | | | 4.1% | | | | | | 937,039(20) | | | | | | 3.2% | | |
Robert P. Myron | | | | | 2,457,763(7) | | | | | | 8.5% | | | | | | — | | | | | | — | | | | | | 895,263(21) | | | | | | 3.1% | | | | | | 660,888(21) | | | | | | 2.3% | | |
Bryan Martin | | | | | 20,718,000(8) | | | | | | 72.6% | | | | | | 6,250,000(16) | | | | | | 7,187,500(16) | | | | | | 14,468,000(16) | | | | | | 50.7% | | | | | | 13,530,500(16) | | | | | | 47.4% | | |
Jerry R. Masters(9) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael T. Oakes | | | | | 2,232,613(10) | | | | | | 7.8% | | | | | | — | | | | | | — | | | | | | 670,113(22) | | | | | | 2.3% | | | | | | 435,738(22) | | | | | | 1.5% | | |
R. J. Pelosky, Jr. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas R. Sandler(11) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Zwillinger | | | | | 20,718,000(12) | | | | | | 72.6% | | | | | | 6,250,000(17) | | | | | | 7,187,500(17) | | | | | | 14,468,000(17) | | | | | | 50.7% | | | | | | 13,530,500(17) | | | | | | 47.4% | | |
Gregg T. Davis | | | | | 2,384,213(13) | | | | | | 8.3% | | | | | | — | | | | | | — | | | | | | 821,713(23) | | | | | | 2.9% | | | | | | 587,338(23) | | | | | | 2.0% | | |
Richard Schmitzer | | | | | 200,000(14) | | | | | | * | | | | | | — | | | | | | — | | | | | | 200,000(14) | | | | | | * | | | | | | 200,000(14) | | | | | | * | | |
Directors and Executive Officers as a group (9 persons) | | | | | 10,152,303(15) | | | | | | 34.2% | | | | | | — | | | | | | — | | | | | | 3,902,303(24) | | | | | | 13.1% | | | | | | 2,964,803(24) | | | | | | 10.0% | | |
Other selling shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | �� | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Underwriters | | | Number of Common Shares | | ||||
Keefe, Bruyette & Woods, Inc. | | | | | 3,300,000 | | | |
UBS Securities LLC | | | | | 3,300,000 | | | |
FBR Capital Markets & Co. | | | | | 1,650,000 | | | |
BMO Capital Markets Corp. | | | | | 1,100,000 | | | |
KeyBanc Capital Markets Inc. | | | | | 660,000 | | | |
SunTrust Robinson Humphrey, Inc. | | | | | 660,000 | | | |
Scotia Capital (USA) Inc. | | | | | 330,000 | | | |
Total | | | | | 11,000,000 | | | |
|
| | | Without Exercise of Option to Purchase Additional Common Shares | | | With Full Exercise of Option to Purchase Additional Common Shares | | ||||||
Per share | | | | $ | 1.26 | | | | | $ | 1.26 | | |
Total paid by selling shareholders | | | | $ | 13,860,000 | | | | | $ | 15,939,000 | | |
| | | Page | | |||
Unaudited Interim Condensed Consolidated Financial Statements | | | |||||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Audited Consolidated Financial Statements | | | |||||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | | |
| | | | F-81 | | |
| | | September 30, 2014 | | | December 31, 2013 | | ||||||||
| | | (Unaudited) | | | | | | | | |||||
| | | (in thousands) | | |||||||||||
Assets | | | | | | | | | | | | | | ||
Invested assets: | | | | | | | | | | | | | | ||
Fixed maturity securities: | | | | | | | | | | | | | | ||
Available-for-sale, at fair value (amortized cost: 2014 – $735,705; 2013 – $654,836) | | | | $ | 751,627 | | | | | $ | 663,118 | | | ||
Trading, at fair value (amortized cost: 2014 – $13,407; 2013 – $17,189) | | | | | 13,492 | | | | | | 17,306 | | | ||
Equity securities available-for-sale, at fair value (cost: 2014 – $64,348; 2013 – $67,129) | | | | | 66,352 | | | | | | 66,807 | | | ||
Bank loan participations held-for-investment, at amortized cost, net of allowance | | | | | 231,758 | | | | | | 197,659 | | | ||
Short-term investments | | | | | 115,248 | | | | | | 71,518 | | | ||
Other invested assets | | | | | 31,950 | | | | | | 42,066 | | | ||
Total invested assets | | | | | 1,210,427 | | | | | | 1,058,474 | | | ||
Cash and cash equivalents | | | | | 91,633 | | | | | | 158,604 | | | ||
Accrued investment income | | | | | 7,012 | | | | | | 7,156 | | | ||
Premiums receivable and agents’ balances, net | | | | | 182,983 | | | | | | 135,889 | | | ||
Reinsurance recoverable on unpaid losses | | | | | 119,400 | | | | | | 119,467 | | | ||
Reinsurance recoverable on paid losses | | | | | 2,529 | | | | | | 1,010 | | | ||
Prepaid reinsurance premiums | | | | | 29,326 | | | | | | 23,737 | | | ||
Deferred policy acquisition costs | | | | | 69,081 | | | | | | 46,204 | | | ||
Intangible assets, net | | | | | 40,275 | | | | | | 40,722 | | | ||
Goodwill | | | | | 181,831 | | | | | | 181,831 | | | ||
Other assets | | | | | 35,089 | | | | | | 33,699 | | | ||
Total assets | | | | $ | 1,969,586 | | | | | $ | 1,806,793 | | | ||
|
| | | September 30, 2014 | | | December 31, 2013 | | ||||||||
| | | (Unaudited) | | | | | | | | |||||
| | | (in thousands, except share amounts) | | |||||||||||
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | ||
Liabilities: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses | | | | $ | 690,882 | | | | | $ | 646,452 | | | ||
Unearned premiums | | | | | 305,485 | | | | | | 218,532 | | | ||
Payables to reinsurers | | | | | 18,004 | | | | | | 29,364 | | | ||
Senior debt | | | | | 78,300 | | | | | | 58,000 | | | ||
Junior subordinated debt | | | | | 104,055 | | | | | | 104,055 | | | ||
Accrued expenses | | | | | 19,005 | | | | | | 14,535 | | | ||
Payables for securities | | | | | 38,928 | | | | | | – | | | ||
Other liabilities | | | | | 40,220 | | | | | | 34,365 | | | ||
Total liabilities | | | | | 1,294,879 | | | | | | 1,105,303 | | | ||
Commitments and contingent liabilities | | | | | | | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | ||
Common Shares – 2014 and 2013: $0.0002 par value; 200,000,000 shares authorized; 28,540,350 shares issued and outstanding | | | | | 6 | | | | | | 6 | | | ||
Preferred Shares – 2014 and 2013: $0.00125 par value; 20,000,000 convertible shares authorized; no shares issued and outstanding | | | | | — | | | | | | — | | | ||
Additional paid-in capital | | | | | 627,959 | | | | | | 627,647 | | | ||
Retained earnings | | | | | 32,457 | | | | | | 66,636 | | | ||
Accumulated other comprehensive income | | | | | 14,285 | | | | | | 7,201 | | | ||
Total shareholders’ equity | | | | | 674,707 | | | | | | 701,490 | | | ||
Total liabilities and shareholders’ equity | | | | $ | 1,969,586 | | | | | $ | 1,806,793 | | | ||
|
| | | Nine Months Ended September 30, | | |||||||||
| | | 2014 | | | 2013 | | ||||||
| | | (in thousands, except share amounts) | | |||||||||
Revenues: | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 415,616 | | | | | $ | 284,420 | | |
Ceded written premiums | | | | | (47,998) | | | | | | (30,157) | | |
Net written premiums | | | | | 367,618 | | | | | | 254,263 | | |
Change in net unearned premiums | | | | | (81,561) | | | | | | (7,754) | | |
Net earned premiums | | | | | 286,057 | | | | | | 246,509 | | |
Net investment income | | | | | 33,189 | | | | | | 34,701 | | |
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | |
Other income | | | | | 740 | | | | | | 153 | | |
Total revenues | | | | | 318,308 | | | | | | 294,355 | | |
Expenses: | | | | | | | | | | | | | |
Losses and loss adjustment expenses | | | | | 171,936 | | | | | | 141,803 | | |
Other operating expenses | | | | | 98,971 | | | | | | 89,039 | | |
Other expenses | | | | | 2,848 | | | | | | 605 | | |
Interest expense | | | | | 4,661 | | | | | | 5,200 | | |
Amortization of intangible assets | | | | | 447 | | | | | | 1,918 | | |
Total expenses | | | | | 278,863 | | | | | | 238,565 | | |
Income before taxes | | | | | 39,445 | | | | | | 55,790 | | |
U.S. federal income tax expense | | | | | 3,626 | | | | | | 6,483 | | |
Net income | | | | $ | 35,819 | | | | | $ | 49,307 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Net unrealized gains (losses), net of taxes of $2,882 in 2014 and $(8,126) in 2013 | | | | | 7,084 | | | | | | (34,807) | | |
Total comprehensive income | | | | $ | 42,903 | | | | | $ | 14,500 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic | | | | $ | 1.26 | | | | | $ | 1.59 | | |
Diluted | | | | $ | 1.24 | | | | | $ | 1.59 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 28,540,350 | | | | | | 31,084,950 | | |
Diluted | | | | | 28,787,500 | | | | | | 31,084,950 | | |
Dividends per common share | | | | $ | 2.45 | | | | | $ | — | | |
| | | Common Shares | | | Additional Paid-in Capital | | | Retained Earnings (Deficit) | | | Accumulated Other Comprehensive Income | | | JRGH Shareholders’ Equity | | | Non- Controlling Interest | | | Total Shareholders’ Equity | | ||||||||||||||||||||||||||||
| | | (in thousands) | | ||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2012 | | | | $ | 7 | | | | | $ | 738,020 | | | | | $ | (701) | | | | | $ | 46,446 | | | | | $ | 783,772 | | | | | $ | 268 | | | | | $ | 784,040 | | | |||||||
Net income | | | | | — | | | | | | — | | | | | | 49,307 | | | | | | — | | | | | | 49,307 | | | | | | — | | | | | | 49,307 | | | |||||||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | (34,807) | | | | | | (34,807) | | | | | | — | | | | | | (34,807) | | | |||||||
Common share repurchase | | | | | (1) | | | | | | (110,759) | | | | | | — | | | | | | — | | | | | | (110,760) | | | | | | — | | | | | | (110,760) | | | |||||||
Repurchase of non-controlling interest | | | | | — | | | | | | (321) | | | | | | — | | | | | | — | | | | | | (321) | | | | | | (208) | | | | | | (529) | | | |||||||
Compensation expense under share incentive plan | | | | | — | | | | | | 518 | | | | | | — | | | | | | — | | | | | | 518 | | | | | | — | | | | | | 518 | | | |||||||
Balances at September 30, 2013 | | | | $ | 6 | | | | | $ | 627,458 | | | | | $ | 48,606 | | | | | $ | 11,639 | | | | | $ | 687,709 | | | | | $ | 60 | | | | | $ | 687,769 | | | |||||||
Balances at December 31, 2013 | | | | $ | 6 | | | | | $ | 627,647 | | | | | $ | 66,636 | | | | | $ | 7,201 | | | | | $ | 701,490 | | | | | $ | – | | | | | $ | 701,490 | | | |||||||
Net income | | | | | — | | | | | | — | | | | | | 35,819 | | | | | | — | | | | | | 35,819 | | | | | | — | | | | | | 35,819 | | | |||||||
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | 7,084 | | | | | | 7,084 | | | | | | — | | | | | | 7,084 | | | |||||||
Dividends | | | | | — | | | | | | — | | | | | | (69,998) | | | | | | — | | | | | | (69,998) | | | | | | — | | | | | | (69,998) | | | |||||||
Compensation expense under share incentive plan | | | | | — | | | | | | 312 | | | | | | — | | | | | | — | | | | | | 312 | | | | | | — | | | | | | 312 | | | |||||||
Balances at September 30, 2014 | | | | $ | 6 | | | | | $ | 627,959 | | | | | $ | 32,457 | | | | | $ | 14,285 | | | | | $ | 674,707 | | | | | $ | – | | | | | $ | 674,707 | | | |||||||
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Operating activities | | | | | | | | | | | | | | ||
Net cash provided by operating activities | | | | $ | 88,221 | | | | | $ | 92,597 | | | ||
Investing activities | | | | | | | | | | | | | | ||
Securities available-for-sale: | | | | | | | | | | | | | | ||
Purchases – fixed maturity securities | | | | | (144,487) | | | | | | (208,235) | | | ||
Sales – fixed maturity securities | | | | | 28,101 | | | | | | 244,737 | | | ||
Maturities and calls – fixed maturity securities | | | | | 33,027 | | | | | | 52,701 | | | ||
Purchases – equity securities | | | | | (8,133) | | | | | | (16,207) | | | ||
Sales – equity securities | | | | | 16,612 | | | | | | 1,127 | | | ||
Bank loan participations: | | | | ||||||||||||
Purchases | | | | | (203,980) | | | | | | (211,617) | | | ||
Sales | | | | | 113,819 | | | | | | 119,658 | | | ||
Maturities | | | | | 57,652 | | | | | | 71,894 | | | ||
Other invested asset purchases | | | | | (4,800) | | | | | | (14,525) | | | ||
Other invested asset returns of capital | | | | | — | | | | | | 246 | | | ||
Other invested asset disposals | | | | | 9,470 | | | | | | — | | | ||
Short-term investments, net | | | | | (43,730) | | | | | | (26,446) | | | ||
Securities receivable or payable | | | | | 37,781 | | | | | | 54,346 | | | ||
Purchases of property and equipment | | | | | (909) | | | | | | (355) | | | ||
Net cash (used in) provided by investing activities | | | | | (109,577) | | | | | | 67,324 | | | ||
Financing activities | | | | | | | | | | | | | | ||
Dividends paid | | | | | (65,045) | | | | | | — | | | ||
Senior debt issuances | | | | | 20,300 | | | | | | 43,000 | | | ||
Senior debt repayments | | | | | — | | | | | | (20,000) | | | ||
Debt issue costs paid | | | | | (395) | | | | | | (649) | | | ||
Common share repurchases | | | | | — | | | | | | (110,760) | | | ||
Repayments of financing obligations net of proceeds | | | | | (475) | | | | | | (432) | | | ||
Subsidiary common share repurchases | | | | | — | | | | | | (529) | | | ||
Net cash used in financing activities | | | | | (45,615) | | | | | | (89,370) | | | ||
Change in cash and cash equivalents | | | | | (66,971) | | | | | | 70,551 | | | ||
Cash and cash equivalents at beginning of period | | | | | 158,604 | | | | | | 95,794 | | | ||
Cash and cash equivalents at end of period | | | | $ | 91,633 | | | | | $ | 166,345 | | | ||
Supplemental information | | | | | | | | | | | | | | ||
Interest paid | | | | $ | 4,913 | | | | | $ | 5,969 | | | ||
|
| | | Cost or Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | �� | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | 90,791 | | | | | $ | 7,980 | | | | | $ | (39) | | | | | $ | 98,732 | | | ||||
Residential mortgage-backed | | | | | 117,963 | | | | | | 2,368 | | | | | | (2,728) | | | | | | 117,603 | | | ||||
Corporate | | | | | 259,984 | | | | | | 7,859 | | | | | | (2,262) | | | | | | 265,581 | | | ||||
Commercial mortgage and asset-backed | | | | | 106,227 | | | | | | 2,314 | | | | | | (157) | | | | | | 108,384 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | 100,431 | | | | | | 1,527 | | | | | | (683) | | | | | | 101,275 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 58,284 | | | | | | 278 | | | | | | (376) | | | | | | 58,186 | | | ||||
Redeemable preferred stock | | | | | 2,025 | | | | | | — | | | | | | (159) | | | | | | 1,866 | | | ||||
Total fixed maturity securities | | | | | 735,705 | | | | | | 22,326 | | | | | | (6,404) | | | | | | 751,627 | | | ||||
Equity securities | | | | | 64,348 | | | | | | 4,148 | | | | | | (2,144) | | | | | | 66,352 | | | ||||
Total investments available-for-sale | | | | $ | 800,053 | | | | | $ | 26,474 | | | | | $ | (8,548) | | | | | $ | 817,979 | | | ||||
|
| | | Cost or Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | 74,678 | | | | | $ | 3,903 | | | | | $ | (2,435) | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed | | | | | 101,352 | | | | | | 2,119 | | | | | | (4,902) | | | | | | 98,569 | | | ||||
Corporate | | | | | 245,139 | | | | | | 8,576 | | | | | | (2,198) | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 3,000 | | | | | | (89) | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | 104,153 | | | | | | 1,944 | | | | | | (1,136) | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 46,435 | | | | | | 339 | | | | | | (463) | | | | | | 46,311 | | | ||||
Redeemable preferred stock | | | | | 2,025 | | | | | | — | | | | | | (376) | | | | | | 1,649 | | | ||||
Total fixed maturity securities | | | | | 654,836 | | | | | | 19,881 | | | | | | (11,599) | | | | | | 663,118 | | | ||||
Equity securities | | | | | 67,129 | | | | | | 2,140 | | | | | | (2,462) | | | | | | 66,807 | | | ||||
Total investments available-for-sale | | | | $ | 721,965 | | | | | $ | 22,021 | | | | | $ | (14,061) | | | | | $ | 729,925 | | | ||||
|
| | | Amortized Cost | | | Fair Value | | ||||||||
| | | (in thousands) | | |||||||||||
One year or less | | | | $ | 38,165 | | | | | $ | 38,572 | | | ||
After one year through five years | | | | | 291,623 | | | | | | 294,292 | | | ||
After five years through ten years | | | | | 66,913 | | | | | | 70,744 | | | ||
After ten years | | | | | 112,789 | | | | | | 120,166 | | | ||
| | | | | 509,490 | | | | | | 523,774 | | | ||
Residential mortgage-backed | | | | | 117,963 | | | | | | 117,603 | | | ||
Commercial mortgage and asset-backed | | | | | 106,227 | | | | | | 108,384 | | | ||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,866 | | | ||
Total | | | | $ | 735,705 | | | | | $ | 751,627 | | | ||
|
| | | Less Than 12 Months | | | 12 Months or More | | | Total | | |||||||||||||||||||||||||||||||||
| | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | ||||||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal | | | | $ | 2,175 | | | | | $ | (28) | | | | | $ | 239 | | | | | $ | (11) | | | | | $ | 2,414 | | | | | $ | (39) | | | ||||||
Residential mortgage-backed | | | | | 11,959 | | | | | | (132) | | | | | | 50,674 | | | | | | (2,596) | | | | | | 62,633 | | | | | | (2,728) | | | ||||||
Corporate | | | | | 38,851 | | | | | | (348) | | | | | | 22,634 | | | | | | (1,914) | | | | | | 61,485 | | | | | | (2,262) | | | ||||||
Commercial mortgage and asset-backed | | | | | 35,644 | | | | | | (137) | | | | | | 6,749 | | | | | | (20) | | | | | | 42,393 | | | | | | (157) | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 1,926 | | | | | | (1) | | | | | | 47,879 | | | | | | (682) | | | | | | 49,805 | | | | | | (683) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 18,233 | | | | | | (114) | | | | | | 22,030 | | | | | | (262) | | | | | | 40,263 | | | | | | (376) | | | ||||||
Redeemable preferred stock | | | | | — | | | | | | — | | | | | | 1,866 | | | | | | (159) | | | | | | 1,866 | | | | | | (159) | | | ||||||
Total fixed maturity securities | | | | | 108,788 | | | | | | (760) | | | | | | 152,071 | | | | | | (5,644) | | | | | | 260,859 | | | | | | (6,404) | | | ||||||
Equity securities | | | | | 13,401 | | | | | | (996) | | | | | | 8,385 | | | | | | (1,148) | | | | | | 21,786 | | | | | | (2,144) | | | ||||||
Total investments available-for-sale | | | | $ | 122,189 | | | | | $ | (1,756) | | | | | $ | 160,456 | | | | | $ | (6,792) | | | | | $ | 282,645 | | | | | $ | (8,548) | | | ||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal | | | | $ | 12,913 | | | | | $ | (780) | | | | | $ | 3,129 | | | | | $ | (1,655) | | | | | $ | 16,042 | | | | | $ | (2,435) | | | ||||||
Residential mortgage-backed | | | | | 46,210 | | | | | | (3,087) | | | | | | 16,783 | | | | | | (1,815) | | | | | | 62,993 | | | | | | (4,902) | | | ||||||
Corporate | | | | | 45,624 | | | | | | (1,692) | | | | | | 1,924 | | | | | | (506) | | | | | | 47,548 | | | | | | (2,198) | | | ||||||
Commercial mortgage and asset-backed | | | | | 39,497 | | | | | | (89) | | | | | | — | | | | | | — | | | | | | 39,497 | | | | | | (89) | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 51,686 | | | | | | (1,136) | | | | | | — | | | | | | — | | | | | | 51,686 | | | | | | (1,136) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 31,219 | | | | | | (463) | | | | | | — | | | | | | — | | | | | | 31,219 | | | | | | (463) | | | ||||||
Redeemable preferred stock | | | | | 1,649 | | | | | | (376) | | | | | | — | | | | | | — | | | | | | 1,649 | | | | | | (376) | | | ||||||
Total fixed maturity securities | | | | | 228,798 | | | | | | (7,623) | | | | | | 21,836 | | | | | | (3,976) | | | | | | 250,634 | | | | | | (11,599) | | | ||||||
Equity securities | | | | | 26,339 | | | | | | (2,462) | | | | | | — | | | | | | — | | | | | | 26,339 | | | | | | (2,462) | | | ||||||
Total investments available-for-sale | | | | $ | 255,137 | | | | | $ | (10,085) | | | | | $ | 21,836 | | | | | $ | (3,976) | | | | | $ | 276,973 | | | | | $ | (14,061) | | | ||||||
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | ||
Gross realized gains | | | | $ | 423 | | | | | $ | 14,135 | | | ||
Gross realized losses | | | | | (1,503) | | | | | | (2,812) | | | ||
| | | | | (1,080) | | | | | | 11,323 | | | ||
Bank loan participations: | | | | | | | | | | | | | | ||
Gross realized gains | | | | | 1,714 | | | | | | 13 | | | ||
Gross realized losses | | | | | (981) | | | | | | — | | | ||
| | | | | 733 | | | | | | 13 | | | ||
Equity securities: | | | | | | | | | | | | | | ||
Gross realized gains | | | | | 88 | | | | | | 2,209 | | | ||
Gross realized losses | | | | | (842) | | | | | | (565) | | | ||
| | | | | (754) | | | | | | 1,644 | | | ||
Short-term investments and other: | | | | | | | | | | | | | | ||
Gross realized gains | | | | | 1,362 | | | | | | 12 | | | ||
Gross realized losses | | | | | (1,939) | | | | | | — | | | ||
| | | | | (577) | | | | | | 12 | | | ||
Total | | | | $ | (1,678) | | | | | $ | 12,992 | | | ||
|
| | | | | | | | | September 30, 2014 | | | December 31, 2013 | | |||||||||||||||||||||||
| | | Life (Years) | | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||||||||||
| | | ($ in thousands) | | ||||||||||||||||||||||||||||||||
Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Trademarks | | | | | Indefinite | | | | | $ | 22,200 | | | | | $ | — | | | | | $ | 22,200 | | | | | $ | — | | | |||||
Insurance licenses and authorities | | | | | Indefinite | | | | | | 9,164 | | | | | | — | | | | | | 9,164 | | | | | | — | | | |||||
Identifiable intangibles not subject to amortization | | | | | | | | | | | 31,364 | | | | | | — | | | | | | 31,364 | | | | | | — | | | |||||
Broker relationships | | | 24.6 | | | | | 11,611 | | | | | | 2,700 | | | | | | 11,611 | | | | | | 2,253 | | | ||||||||
Identifiable intangible assets subject to amortization | | | | | | | | | | | 11,611 | | | | | | 2,700 | | | | | | 11,611 | | | | | | 2,253 | | | |||||
| | | | | | | | | | $ | 42,975 | | | | | $ | 2,700 | | | | | $ | 42,975 | | | | | $ | 2,253 | | | |||||
|
| | | Income (Numerator) | | | Weighted-Average Common Shares (Denominator) | | | Earnings Per Share | | |||||||||
| | | (in thousands, except per share data) | | |||||||||||||||
Nine months ended September 30, 2014 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 35,819 | | | | | | 28,540,350 | | | | | $ | 1.26 | | |
Share options | | | | | — | | | | | | 247,150 | | | | | | (0.02) | | |
Diluted | | | | $ | 35,819 | | | | | | 28,787,500 | | | | | $ | 1.24 | | |
Nine months ended September 30, 2013 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 49,307 | | | | | | 31,084,950 | | | | | $ | 1.59 | | |
Diluted | | | | $ | 49,307 | | | | | | 31,084,950 | | | | | $ | 1.59 | | |
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period | | | | $ | 526,985 | | | | | $ | 533,909 | | | ||
Add: Incurred losses and loss adjustment expenses net of reinsurance: | | | | | | | | | | | | | | ||
Current year | | | | | 191,038 | | | | | | 162,269 | | | ||
Prior years | | | | | (19,102) | | | | | | (20,466) | | | ||
Total incurred losses and loss and adjustment expenses | | | | | 171,936 | | | | | | 141,803 | | | ||
Deduct: Loss and loss adjustment expense payments net of reinsurance: | | | | ||||||||||||
Current year | | | | | 12,454 | | | | | | 10,874 | | | ||
Prior years | | | | | 114,985 | | | | | | 69,229 | | | ||
Total loss and loss adjustment expense payments | | | | | 127,439 | | | | | | 80,103 | | | ||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at end of period | | | | | 571,482 | | | | | | 595,609 | | | ||
Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | | 119,400 | | | | | | 118,929 | | | ||
Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | $ | 690,882 | | | | | $ | 714,538 | | | ||
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Unrealized gains (losses) arising during the period, before U.S. income taxes | | | | $ | 8,132 | | | | | $ | (31,597) | | | ||
U.S. income taxes | | | | | (2,200) | | | | | | 5,004 | | | ||
Unrealized gains (losses) arising during the period, net of U.S. income taxes | | | | | 5,932 | | | | | | (26,593) | | | ||
Less reclassification adjustment: | | | | | | | | | | | | | | ||
Net realized investment (losses) gains | | | | | (1,834) | | | | | | 11,336 | | | ||
U.S. income taxes | | | | | 682 | | | | | | (3,122) | | | ||
Reclassification adjustment for investment (losses) gains realized in net income | | | | | (1,152) | | | | | | 8,214 | | | ||
Other comprehensive income (loss) | | | | $ | 7,084 | | | | | $ | (34,807) | | | ||
|
| | | Excess and Surplus Lines | | | Specialty Admitted Insurance | | | Casualty Reinsurance | | | Corporate and Other | | | Total | | |||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||
Nine Months Ended September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 182,544 | | | | | $ | 40,447 | | | | | $ | 192,625 | | | | | $ | — | | | | | $ | 415,616 | | |
Net earned premiums | | | | | 138,313 | | | | | | 18,847 | | | | | | 128,897 | | | | | | — | | | | | | 286,057 | | |
Segment revenues | | | | | 147,205 | | | | | | 20,683 | | | | | | 145,388 | | | | | | 5,032 | | | | | | 318,308 | | |
Underwriting profit (loss) of operating segments | | | | | 21,366 | | | | | | (878) | | | | | | 424 | | | | | | — | | | | | | 20,912 | | |
Net investment income | | | | | 10,496 | | | | | | 1,747 | | | | | | 15,441 | | | | | | 5,505 | | | | | | 33,189 | | |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | 4,661 | | | | | | 4,661 | | |
Segment goodwill | | | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 | | |
Segment assets | | | | | 696,504 | | | | | | 119,367 | | | | | | 1,055,793 | | | | | | 97,922 | | | | | | 1,969,586 | | |
Nine Months Ended September 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 141,880 | | | | | $ | 17,589 | | | | | $ | 124,951 | | | | | $ | — | | | | | $ | 284,420 | | |
Net earned premiums | | | | | 103,354 | | | | | | 13,195 | | | | | | 129,960 | | | | | | — | | | | | | 246,509 | | |
Segment revenues | | | | | 123,486 | | | | | | 16,216 | | | | | | 150,237 | | | | | | 4,416 | | | | | | 294,355 | | |
Underwriting profit (loss) of operating segments | | | | | 26,699 | | | | | | (2,718) | | | | | | (1,668) | | | | | | — | | | | | | 22,313 | | |
Net investment income | | | | | 11,379 | | | | | | 1,971 | | | | | | 17,042 | | | | | | 4,309 | | | | | | 34,701 | | |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | 5,200 | | | | | | 5,200 | | |
Segment goodwill | | | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 | | |
Segment assets | | | | | 657,566 | | | | | | 97,445 | | | | | | 1,070,991 | | | | | | 93,127 | | | | | | 1,919,129 | | |
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Underwriting profit (loss) of operating segments: | | | | | | | | | | | | | | ||
Excess and Surplus Lines | | | | $ | 21,366 | | | | | $ | 26,699 | | | ||
Specialty Admitted Insurance | | | | | (878) | | | | | | (2,718) | | | ||
Casualty Reinsurance | | | | | 424 | | | | | | (1,668) | | | ||
Total underwriting profit of operating segments | | | | | 20,912 | | | | | | 22,313 | | | ||
Other operating expenses of the Corporate and Other segment | | | | | (5,762) | | | | | | (6,646) | | | ||
Underwriting profit | | | | | 15,150 | | | | | | 15,667 | | | ||
Net investment income | | | | | 33,189 | | | | | | 34,701 | | | ||
Net realized investment (losses) gains | | | | | (1,678) | | | | | | 12,992 | | | ||
Other income | | | | | 740 | | | | | | 153 | | | ||
Amortization of intangible assets | | | | | (447) | | | | | | (1,918) | | | ||
Other expenses | | | | | (2,848) | | | | | | (605) | | | ||
Interest expense | | | | | (4,661) | | | | | | (5,200) | | | ||
Income before taxes | | | | $ | 39,445 | | | | | $ | 55,790 | | | ||
|
| | | Nine Months Ended September 30, | | |||||||||||
| | | 2014 | | | 2013 | | ||||||||
| | | (in thousands) | | |||||||||||
Amortization of policy acquisition costs | | | | $ | 63,316 | | | | | $ | 54,873 | | | ||
Other underwriting expenses of the operating segments | | | | | 29,893 | | | | | | 27,520 | | | ||
Other operating expenses of the Corporate and Other segment | | | | | 5,762 | | | | | | 6,646 | | | ||
Total | | | | $ | 98,971 | | | | | $ | 89,039 | | | ||
|
| | | Fair Value Measurements Using | | |||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | — | | | | | $ | 98,732 | | | | | $ | — | | | | | $ | 98,732 | | | ||||
Residential mortgage-backed | | | | | — | | | | | | 117,603 | | | | | | — | | | | | | 117,603 | | | ||||
Corporate | | | | | — | | | | | | 265,581 | | | | | | — | | | | | | 265,581 | | | ||||
Commercial mortgage and asset-backed | | | | | — | | | | | | 108,384 | | | | | | — | | | | | | 108,384 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | — | | | | | | 101,275 | | | | | | — | | | | | | 101,275 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 56,727 | | | | | | 1,459 | | | | | | — | | | | | | 58,186 | | | ||||
Redeemable preferred stock | | | | | — | | | | | | 1,866 | | | | | | — | | | | | | 1,866 | | | ||||
Total fixed maturity securities | | | | | 56,727 | | | | | | 694,900 | | | | | | — | | | | | | 751,627 | | | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock | | | | | — | | | | | | 48,741 | | | | | | — | | | | | | 48,741 | | | ||||
Common stock | | | | | 16,877 | | | | | | 734 | | | | | | — | | | | | | 17,611 | | | ||||
Total equity securities | | | | | 16,877 | | | | | | 49,475 | | | | | | — | | | | | | 66,352 | | | ||||
Total available-for-sale securities | | | | $ | 73,604 | | | | | $ | 744,375 | | | | | $ | — | | | | | $ | 817,979 | | | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities | | | | $ | 4,191 | | | | | $ | 9,301 | | | | | $ | — | | | | | $ | 13,492 | | | ||||
Short-term investments | | | | $ | 71,650 | | | | | $ | 43,598 | | | | | $ | — | | | | | $ | 115,248 | | | ||||
|
| | | Fair Value Measurements Using | | |||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | — | | | | | $ | 76,146 | | | | | $ | — | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed | | | | | — | | | | | | 98,569 | | | | | | — | | | | | | 98,569 | | | ||||
Corporate | | | | | — | | | | | | 251,517 | | | | | | — | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed | | | | | — | | | | | | 83,965 | | | | | | — | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | — | | | | | | 104,961 | | | | | | — | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 44,757 | | | | | | 1,554 | | | | | | — | | | | | | 46,311 | | | ||||
Redeemable preferred stock | | | | | — | | | | | | 1,649 | | | | | | — | | | | | | 1,649 | | | ||||
Total fixed maturity securities | | | | | 44,757 | | | | | | 618,361 | | | | | | — | | | | | | 663,118 | | | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock | | | | | — | | | | | | 37,042 | | | | | | — | | | | | | 37,042 | | | ||||
Common stock | | | | | 29,031 | | | | | | 734 | | | | | | — | | | | | | 29,765 | | | ||||
Total equity securities | | | | | 29,031 | | | | | | 37,776 | | | | | | — | | | | | | 66,807 | | | ||||
Total available-for-sale securities | | | | $ | 73,788 | | | | | $ | 656,137 | | | | | $ | — | | | | | $ | 729,925 | | | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities | | | | $ | 4,980 | | | | | $ | 12,326 | | | | | $ | — | | | | | $ | 17,306 | | | ||||
Short-term investments | | | | $ | 45,523 | | | | | $ | 25,995 | | | | | $ | — | | | | | $ | 71,518 | | | ||||
|
| | | Fair Value Measurements Using | | |||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment | | | | $ | — | | | | | $ | — | | | | | $ | 7,913 | | | | | $ | 7,913 | | | ||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment | | | | $ | — | | | | | $ | — | | | | | $ | 246 | | | | | $ | 246 | | | ||||
|
| | | September 30, 2014 | | | December 31, 2013 | | ||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities | | | | $ | 751,627 | | | | | $ | 751,627 | | | | | $ | 663,118 | | | | | $ | 663,118 | | |
Equity securities | | | | | 66,352 | | | | | | 66,352 | | | | | | 66,807 | | | | | | 66,807 | | |
Trading: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities | | | | | 13,492 | | | | | | 13,492 | | | | | | 17,306 | | | | | | 17,306 | | |
Bank loan participations held-for-investment | | | | | 231,758 | | | | | | 231,174 | | | | | | 197,659 | | | | | | 200,626 | | |
Cash and cash equivalents | | | | | 91,633 | | | | | | 91,633 | | | | | | 158,604 | | | | | | 158,604 | | |
Short-term investments | | | | | 115,248 | | | | | | 115,248 | | | | | | 71,518 | | | | | | 71,518 | | |
Other invested assets – notes receivable | | | | | 4,500 | | | | | | 6,380 | | | | | | 7,750 | | | | | | 9,661 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior debt | | | | | 78,300 | | | | | | 69,888 | | | | | | 58,000 | | | | | | 52,698 | | |
Junior subordinated debt | | | | | 104,055 | | | | | | 87,044 | | | | | | 104,055 | | | | | | 79,524 | | |
| | | Nine Months Ended September 30, | | |||||||||||||||||||||||||
| | | 2014 | | | 2013 | | ||||||||||||||||||||||
| | | Number of Options | | | Weighted- Average Exercise Price | | | Number of Options | | | Weighted- Average Exercise Price | | ||||||||||||||||
Outstanding, beginning of period | | | | | 2,166,250 | | | | | $ | 15.51 | | | | | | 2,287,500 | | | | | $ | 15.50 | | | ||||
Granted | | | | | — | | | | | $ | — | | | | | | 25,000 | | | | | | | | | ||||
Forfeited | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | ||||
Lapsed | | | | | (5,000) | | | | | $ | 15.65 | | | | | | (171,250) | | | | | $ | 15.65 | | | ||||
Outstanding, end of period | | | | | 2,161,250 | | | | | $ | 15.51 | | | | | | 2,141,250 | | | | | $ | 15.49 | | | ||||
Exercisable, end of period | | | | | 1,668,250 | | | | | $ | 15.49 | | | | | | 1,357,600 | | | | | $ | 15.52 | | | ||||
|
| | | Nine Months Ended September 30, 2013 | | |||
Weighted-average risk-free interest rate | | | | | 0.77% | | |
Weighted-average dividend yield | | | | | — | | |
Weighted-average expected share price volatility | | | | | 26.0% | | |
Weighted-average expected life | | | | | 5.0 years | | |
| | | December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands) | | |||||||||||
Assets | | | | | | | | | | | | | | ||
Invested assets: | | | | | | | | | | | | | | ||
Fixed maturity securities: | | | | | | | | | | | | | | ||
Available-for-sale, at fair value (amortized cost: 2013 – $654,836; 2012 – $739,977) | | | | $ | 663,118 | | | | | $ | 789,936 | | | ||
Trading, at fair value (amortized cost: 2013 – $17,189; 2012 – $18,816) | | | | | 17,306 | | | | | | 19,150 | | | ||
Equity securities available-for-sale, at fair value (cost: 2013 – $67,129; 2012 – $52,840) | | | | | 66,807 | | | | | | 58,799 | | | ||
Bank loan participations held-for-investment, at amortized cost, net of allowance | | | | | 197,659 | | | | | | 168,476 | | | ||
Short-term investments | | | | | 71,518 | | | | | | 79,648 | | | ||
Other invested assets | | | | | 42,066 | | | | | | 23,734 | | | ||
Total invested assets | | | | | 1,058,474 | | | | | | 1,139,743 | | | ||
Cash and cash equivalents | | | | | 158,604 | | | | | | 95,794 | | | ||
Accrued investment income | | | | | 7,156 | | | | | | 7,719 | | | ||
Premiums receivable and agents’ balances, net | | | | | 135,889 | | | | | | 250,874 | | | ||
Reinsurance recoverable on unpaid losses | | | | | 119,467 | | | | | | 175,812 | | | ||
Reinsurance recoverable on paid losses | | | | | 1,010 | | | | | | 1,051 | | | ||
Prepaid reinsurance premiums | | | | | 23,737 | | | | | | 40,726 | | | ||
Deferred policy acquisition costs | | | | | 46,204 | | | | | | 49,336 | | | ||
Intangible assets, net | | | | | 40,722 | | | | | | 43,192 | | | ||
Goodwill | | | | | 181,831 | | | | | | 181,831 | | | ||
U.S. federal income tax receivable | | | | | 966 | | | | | | 2,406 | | | ||
Deferred tax assets, net | | | | | 194 | | | | | | — | | | ||
Other assets | | | | | 32,539 | | | | | | 36,897 | | | ||
Total assets | | | | $ | 1,806,793 | | | | | $ | 2,025,381 | | | ||
|
| | | December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands, except share amounts) | | |||||||||||
Liabilities and shareholders’ equity | | | | | | | | | | | | | | ||
Liabilities: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses | | | | $ | 646,452 | | | | | $ | 709,721 | | | ||
Unearned premiums | | | | | 218,532 | | | | | | 239,055 | | | ||
Payables to reinsurers | | | | | 29,364 | | | | | | 79,097 | | | ||
Senior debt | | | | | 58,000 | | | | | | 35,000 | | | ||
Junior subordinated debt | | | | | 104,055 | | | | | | 104,055 | | | ||
Accrued expenses | | | | | 14,535 | | | | | | 11,383 | | | ||
Deferred tax liabilities, net | | | | | — | | | | | | 6,038 | | | ||
Other liabilities | | | | | 34,365 | | | | | | 56,992 | | | ||
Total liabilities | | | | | 1,105,303 | | | | | | 1,241,341 | | | ||
Commitments and contingent liabilities | | | | | | | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | ||
Common Shares – $0.0002 par value; 200,000,000 shares authorized. 2013 and 2012: 28,540,350 and 36,030,000 shares issued and outstanding, respectively | | | | | 6 | | | | | | 7 | | | ||
Preferred Shares – 2013 and 2012: $0.00125 par value; 20,000,000 shares authorized; no shares issued and outstanding | | | | | — | | | | | | — | | | ||
Additional paid-in capital | | | | | 627,647 | | | | | | 738,020 | | | ||
Retained earnings (deficit) | | | | | 66,636 | | | | | | (701) | | | ||
Accumulated other comprehensive income | | | | | 7,201 | | | | | | 46,446 | | | ||
Total James River Group Holdings, Ltd. shareholders’ equity | | | | | 701,490 | | | | | | 783,772 | | | ||
Non-controlling interest (Note 12) | | | | | — | | | | | | 268 | | | ||
Total shareholders’ equity | | | | | 701,490 | | | | | | 784,040 | | | ||
Total liabilities and shareholders’ equity | | | | $ | 1,806,793 | | | | | $ | 2,025,381 | | | ||
|
| | | Year Ended December 31, | |||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | |||||||||||
| | | (in thousands, except share amounts) | |||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | |||
Gross written premiums | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||
Ceded written premiums | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||
Net written premiums | | | | | 325,166 | | | | | | 352,309 | | | | | | 433,069 | |||
Change in net unearned premiums | | | | | 2,912 | | | | | | 12,259 | | | | | | (95,964) | |||
Net earned premiums | | | | | 328,078 | | | | | | 364,568 | | | | | | 337,105 | |||
Net investment income | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||
Net realized investment gains | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||
Other income | | | | | 222 | | | | | | 130 | | | | | | 226 | |||
Total revenues | | | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||
Expenses: | | | | | | | | | | | | | | | | | | |||
Losses and loss adjustment expenses | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||
Other operating expenses | | | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||
Other expenses | | | | | 677 | | | | | | 3,350 | | | | | | 592 | |||
Interest expense | | | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||
Amortization of intangible assets | | | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||
Impairment of intangible assets | | | | | — | | | | | | 4,299 | | | | | | — | |||
Total expenses | | | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||
Income before income taxes | | | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||
U.S. federal income tax expense (benefit): | | | | | | | | | | | | | | | | | | |||
Current | | | | | 7,260 | | | | | | 2,835 | | | | | | 3,277 | |||
Deferred | | | | | 2,481 | | | | | | (3,732) | | | | | | 4,418 | |||
| | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||
Net income | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||
Other comprehensive income: | | | | | | | | | | |||||||||||
Net unrealized (losses) gains, net of taxes of $(8,713) in 2013, $3,082 in 2012 and $1,972 in 2011 | | | | | (39,245) | | | | | | 12,355 | | | | | | 7,715 | |||
Total comprehensive income | | | | $ | 28,092 | | | | | $ | 21,019 | | | | | $ | 46,188 | |||
Earnings per share: | | | | | ||||||||||||||||
Basic | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||
Diluted | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | |||
Basic | | | | | 30,442,950 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||
Diluted | | | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||
|
| | | Common Shares | | | Preferred Shares | | | Additional Paid-in Capital | | | Retained Earnings (Deficit) | | | Accumulated Other Comprehensive Income | | | Total James River Group Holdings, Ltd. Shareholders’ Equity | | | Non- Controlling Interest | | | Total Shareholders’ Equity | | ||||||||||||||||||||||||||||||||
| | | (in thousands except share amounts) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2010 | | | | $ | 7 | | | | | $ | — | | | | | $ | 724,096 | | | | | $ | (47,838) | | | | | $ | 26,376 | | | | | $ | 702,641 | | | | | $ | 11,584 | | | | | $ | 714,225 | | | ||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 38,473 | | | | | | — | | | | | | 38,473 | | | | | | — | | | | | | 38,473 | | | ||||||||
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,715 | | | | | | 7,715 | | | | | | — | | | | | | 7,715 | | | ||||||||
Compensation expense under share incentive plans | | | | | — | | | | | | — | | | | | | 1,962 | | | | | | — | | | | | | — | | | | | | 1,962 | | | | | | — | | | | | | 1,962 | | | ||||||||
Balances at December 31, 2011 | | | | | 7 | | | | | | — | | | | | | 726,058 | | | | | | (9,365) | | | | | | 34,091 | | | | | | 750,791 | | | | | | 11,584 | | | | | | 762,375 | | | ||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 8,664 | | | | | | — | | | | | | 8,664 | | | | | | — | | | | | | 8,664 | | | ||||||||
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,355 | | | | | | 12,355 | | | | | | — | | | | | | 12,355 | | | ||||||||
Net exercise of subsidiary share options (Note 12) | | | | | — | | | | | | — | | | | | | 9,365 | | | | | | — | | | | | | — | | | | | | 9,365 | | | | | | (11,316) | | | | | | (1,951) | | | ||||||||
Special bonus shares issued (Note 12) | | | | | — | | | | | | — | | | | | | 1,585 | | | | | | — | | | | | | — | | | | | | 1,585 | | | | | | — | | | | | | 1,585 | | | ||||||||
Compensation expense under share incentive plan | | | | | — | | | | | | — | | | | | | 1,012 | | | | | | — | | | | | | — | | | | | | 1,012 | | | | | | — | | | | | | 1,012 | | | ||||||||
Balances at December 31, 2012 | | | | | 7 | | | | | | — | | | | | | 738,020 | | | | | | (701) | | | | | | 46,446 | | | | | | 783,772 | | | | | | 268 | | | | | | 784,040 | | | ||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 67,337 | | | | | | — | | | | | | 67,337 | | | | | | — | | | | | | 67,337 | | | ||||||||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,245) | | | | | | (39,245) | | | | | | — | | | | | | (39,245) | | | ||||||||
Common shares repurchase (Note 10) | | | | | (1) | | | | | | — | | | | | | (110,759) | | | | | | — | | | | | | — | | | | | | (110,760) | | | | | | — | | | | | | (110,760) | | | ||||||||
Repurchase of non-controlling interest (Note 12) | | | | | — | | | | | | — | | | | | | (321) | | | | | | — | | | | | | — | | | | | | (321) | | | | | | (208) | | | | | | (529) | | | ||||||||
Exchange of subsidiary common shares for common shares (Note 10) | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | — | | | | | | 60 | | | | | | (60) | | | | | | — | | | ||||||||
Compensation expense under share incentive plan | | | | | — | | | | | | — | | | | | | 647 | | | | | | — | | | | | | — | | | | | | 647 | | | | | | — | | | | | | 647 | | | ||||||||
Balances at December 31, 2013 | | | | $ | 6 | | | | | $ | — | | | | | $ | 627,647 | | | | | $ | 66,636 | | | | | $ | 7,201 | | | | | $ | 701,490 | | | | | $ | — | | | | | $ | 701,490 | | | ||||||||
|
| | | Year Ended December 31, | |||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | |||||||||||
| | | (in thousands) | |||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | |||
Net income | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | ||||||||||||||||
Deferred policy acquisition costs | | | | | (68,516) | | | | | | (68,775) | | | | | | (122,579) | |||
Amortization of policy acquisition costs | | | | | 71,648 | | | | | | 88,577 | | | | | | 88,158 | |||
Net realized investment gains | | | | | (12,619) | | | | | | (8,915) | | | | | | (20,899) | |||
Impairment of intangible assets | | | | | — | | | | | | 4,299 | | | | | | — | |||
Distributions from equity method investments | | | | | 2,637 | | | | | | — | | | | | | 118 | |||
(Income) loss from equity method investments | | | | | (4,620) | | | | | | 698 | | | | | | — | |||
Trading securities purchases, sales, and maturities, net | | | | | 1,518 | | | | | | (795) | | | | | | 8,724 | |||
Trading losses | | | | | 226 | | | | | | 110 | | | | | | (133) | |||
Deferred U.S. federal income taxes | | | | | 2,481 | | | | | | (3,732) | | | | | | 4,418 | |||
Provision for depreciation and amortization | | | | | 3,567 | | | | | | 3,186 | | | | | | 1,691 | |||
Share based compensation expense | | | | | 647 | | | | | | 1,012 | | | | | | 1,962 | |||
Expense associated with bonus shares issued (Note 12) | | | | | — | | | | | | 2,665 | | | | | | — | |||
Change in operating assets and liabilities: | | | | | | | | | | | | | | | | | | |||
Reserve for losses and loss adjustment expenses | | | | | (63,269) | | | | | | 143,766 | | | | | | 54,569 | |||
Unearned premiums | | | | | (20,523) | | | | | | 15,442 | | | | | | 93,744 | |||
Premiums receivable and agents’ balances | | | | | 114,985 | | | | | | (110,737) | | | | | | (78,556) | |||
Reinsurance balances | | | | | 27,050 | | | | | | (45,187) | | | | | | (3,210) | |||
Payable to insurance companies | | | | | (22,126) | | | | | | 20,490 | | | | | | 3,934 | |||
Other | | | | | 5,215 | | | | | | (1,376) | | | | | | 4,495 | |||
Net cash provided by operating activities | | | | | 105,638 | | | | | | 49,392 | | | | | | 74,909 | |||
Investing activities | | | | | | | | | | | | | | | | | | |||
Securities available-for-sale: | | | | | | | | | | | | | | | | | | |||
Purchases – fixed maturity securities | | | | | (226,292) | | | | | | (255,459) | | | | | | (16,167) | |||
Purchases – equity securities | | | | | (16,207) | | | | | | (16,684) | | | | | | (273,661) | |||
Sales – fixed maturity securities | | | | | 260,182 | | | | | | 85,089 | | | | | | (53,635) | |||
Maturities and calls – fixed maturity securities | | | | | 60,480 | | | | | | 91,034 | | | | | | 317,091 | |||
Sales – equity securities | | | | | 1,127 | | | | | | 42,148 | | | | | | 79,606 | |||
Securities receivable or payable, net | | | | | 330 | | | | | | (330) | | | | | | (39) | |||
Bank loan participations: | | | | | | | | | | | | | | | | | | |||
Purchases | | | | | (273,249) | | | | | | (165,985) | | | | | | (144,422) | |||
Sales | | | | | 150,724 | | | | | | 92,160 | | | | | | 56,647 | |||
Maturities | | | | | 98,518 | | | | | | 62,641 | | | | | | 36,665 | |||
Other invested asset – purchases | | | | | (16,525) | | | | | | (13,198) | | | | | | (12,575) | |||
Other invested asset – return of capital | | | | | 246 | | | | | | 577 | | | | | | — | |||
Short-term investments, net | | | | | 8,130 | | | | | | (22,867) | | | | | | 41,057 | |||
Other | | | | | (709) | | | | | | (623) | | | | | | (363) | |||
Net cash provided by (used in) investing activities | | | | | 46,755 | | | | | | (101,497) | | | | | | 30,204 | |||
Financing activities | | | | | | | | | | | | | | | | | | |||
Senior debt issuances | | | | | 43,000 | | | | | | — | | | | | | — | |||
Senior debt repayments | | | | | (20,000) | | | | | | — | | | | | | — | |||
Debt issue costs paid | | | | | (649) | | | | | | — | | | | | | — | |||
Common share repurchases | | | | | (110,760) | | | | | | — | | | | | | — | |||
Non-Controlling Interest – Subsidiary common share repurchases | | | | | (529) | | | | | | — | | | | | | — | |||
Repayments of financing obligations, net of proceeds | | | | | (645) | | | | | | (603) | | | | | | (565) | |||
Excess tax benefits from share option exercises | | | | | — | | | | | | 1,657 | | | | | | — | |||
Non-Controlling Interest – Withholding taxes on net exercise of subsidiary share options (Note 12) | | | | | — | | | | | | (1,951) | | | | | | — | |||
Withholding taxes paid on bonus shares issued (Note 12) | | | | | — | | | | | | (1,080) | | | | | | — | |||
Net cash used in financing activities | | | | | (89,583) | | | | | | (1,977) | | | | | | (565) | |||
Change in cash and cash equivalents | | | | | 62,810 | | | | | | (54,082) | | | | | | 104,548 | |||
Cash and cash equivalents at beginning of period | | | | | 95,794 | | | | | | 149,876 | | | | | | 45,328 | |||
Cash and cash equivalents at end of period | | | | $ | 158,604 | | | | | $ | 95,794 | | | | | $ | 149,876 | |||
Supplemental information | | | | | | | | | | | | | | | | | | |||
U.S. federal income taxes paid, net of refunds | | | | $ | 5,820 | | | | | $ | 3,972 | | | | | $ | 3,660 | |||
Interest paid | | | | $ | 7,625 | | | | | $ | 9,631 | | | | | $ | 9,517 | |||
|
| | | Income (Numerator) | | | Weighted-Average Common Shares (Denominator) | | | Earnings Per Share | | |||||||||
| | | (in thousands, except per share data) | | |||||||||||||||
Year ended December 31, 2013 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 67,337 | | | | | | 30,442,950 | | | | | $ | 2.21 | | |
Share options | | | | | — | | | | | | 57,850 | | | | | | — | | |
Diluted | | | | $ | 67,337 | | | | | | 30,500,800 | | | | | $ | 2.21 | | |
Year ended December 31, 2012 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 8,664 | | | | | | 35,733,350 | | | | | $ | 0.24 | | |
Effect of non-controlling interest securities (Note 12) | | | | | (121) | | | | | | — | | | | | | — | | |
Diluted | | | | $ | 8,543 | | | | | | 35,733,350 | | | | | $ | 0.24 | | |
Year ended December 31, 2011 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 38,473 | | | | | | 35,718,000 | | | | | $ | 1.08 | | |
Effect of non-controlling interest securities (Note 12) | | | | | (498) | | | | | | — | | | | | | (0.02) | | |
Diluted | | | | $ | 37,975 | | | | | | 35,718,000 | | | | | $ | 1.06 | | |
| | | Cost or Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | 74,678 | | | | | $ | 3,903 | | | | | $ | (2,435) | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed | | | | | 101,352 | | | | | | 2,119 | | | | | | (4,902) | | | | | | 98,569 | | | ||||
Corporate | | | | | 245,139 | | | | | | 8,576 | | | | | | (2,198) | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 3,000 | | | | | | (89) | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | 104,153 | | | | | | 1,944 | | | | | | (1,136) | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 46,435 | | | | | | 339 | | | | | | (463) | | | | | | 46,311 | | | ||||
Redeemable preferred stock | | | | | 2,025 | | | | | | — | | | | | | (376) | | | | | | 1,649 | | | ||||
Total fixed maturity securities | | | | | 654,836 | | | | | | 19,881 | | | | | | (11,599) | | | | | | 663,118 | | | ||||
Equity securities | | | | | 67,129 | | | | | | 2,140 | | | | | | (2,462) | | | | | | 66,807 | | | ||||
Total investments available-for-sale | | | | $ | 721,965 | | | | | $ | 22,021 | | | | | $ | (14,061) | | | | | $ | 729,925 | | | ||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | 136,076 | | | | | $ | 17,559 | | | | | $ | (220) | | | | | $ | 153,415 | | | ||||
Residential mortgage-backed | | | | | 149,970 | | | | | | 4,778 | | | | | | (141) | | | | | | 154,607 | | | ||||
Corporate | | | | | 278,225 | | | | | | 16,452 | | | | | | (822) | | | | | | 293,855 | | | ||||
Commercial mortgage and asset-backed | | | | | 36,766 | | | | | | 5,565 | | | | | | — | | | | | | 42,331 | | | ||||
Obligations of U.S. government corporations and agencies | | | | | 108,052 | | | | | | 5,788 | | | | | | (5) | | | | | | 113,835 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 29,791 | | | | | | 989 | | | | | | (6) | | | | | | 30,774 | | | ||||
Redeemable preferred stock | | | | | 1,097 | | | | | | 22 | | | | | | — | | | | | | 1,119 | | | ||||
Total fixed maturity securities | | | | | 739,977 | | | | | | 51,153 | | | | | | (1,194) | | | | | | 789,936 | | | ||||
Equity securities | | | | | 52,840 | | | | | | 5,965 | | | | | | (6) | | | | | | 58,799 | | | ||||
Total investments available-for-sale | | | | $ | 792,817 | | | | | $ | 57,118 | | | | | $ | (1,200) | | | | | $ | 848,735 | | | ||||
|
| | | Amortized Cost | | | Fair Value | | ||||||||
| | | (in thousands) | | |||||||||||
One year or less | | | | $ | 13,771 | | | | | $ | 13,959 | | | ||
After one year through five years | | | | | 310,360 | | | | | | 315,828 | | | ||
After five years through ten years | | | | | 74,373 | | | | | | 75,927 | | | ||
After ten years | | | | | 71,901 | | | | | | 73,221 | | | ||
Residential mortgage-backed | | | | | 101,352 | | | | | | 98,569 | | | ||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 83,965 | | | ||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,649 | | | ||
Total | | | | $ | 654,836 | | | | | $ | 663,118 | | | ||
|
| | | Less Than 12 Months | | | 12 Months or More | | | Total | | |||||||||||||||||||||||||||||||||
| | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | ||||||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal | | | | $ | 12,913 | | | | | $ | (780) | | | | | $ | 3,129 | | | | | $ | (1,655) | | | | | $ | 16,042 | | | | | $ | (2,435) | | | ||||||
Residential mortgage-backed | | | | | 46,210 | | | | | | (3,087) | | | | | | 16,783 | | | | | | (1,815) | | | | | | 62,993 | | | | | | (4,902) | | | ||||||
Corporate | | | | | 45,624 | | | | | | (1,692) | | | | | | 1,924 | | | | | | (506) | | | | | | 47,548 | | | | | | (2,198) | | | ||||||
Commercial mortgage and asset-backed | | | | | 39,497 | | | | | | (89) | | | | | | — | | | | | | — | | | | | | 39,497 | | | | | | (89) | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 51,686 | | | | | | (1,136) | | | | | | — | | | | | | — | | | | | | 51,686 | | | | | | (1,136) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 31,219 | | | | | | (463) | | | | | | — | | | | | | — | | | | | | 31,219 | | | | | | (463) | | | ||||||
Redeemable preferred stock | | | | | 1,649 | | | | | | (376) | | | | | | — | | | | | | — | | | | | | 1,649 | | | | | | (376) | | | ||||||
Total fixed maturity securities | | | | | 228,798 | | | | | | (7,623) | | | | | | 21,836 | | | | | | (3,976) | | | | | | 250,634 | | | | | | (11,599) | | | ||||||
Equity securities | | | | | 26,339 | | | | | | (2,462) | | | | | | — | | | | | | — | | | | | | 26,339 | | | | | | (2,462) | | | ||||||
Total investments available-for-sale | | | | $ | 255,137 | | | | | $ | (10,085) | | | | | $ | 21,836 | | | | | $ | (3,976) | | | | | $ | 276,973 | | | | | $ | (14,061) | | | ||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal | | | | $ | 4,602 | | | | | $ | (220) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,602 | | | | | $ | (220) | | | ||||||
Residential mortgage-backed | | | | | 22,700 | | | | | | (141) | | | | | | — | | | | | | — | | | | | | 22,700 | | | | | | (141) | | | ||||||
Corporate | | | | | 2,200 | | | | | | (69) | | | | | | 10,651 | | | | | | (753) | | | | | | 12,851 | | | | | | (822) | | | ||||||
Obligations of U.S. government corporations and agencies | | | | | 18,928 | | | | | | (5) | | | | | | — | | | | | | — | | | | | | 18,928 | | | | | | (5) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 3,564 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 3,564 | | | | | | (6) | | | ||||||
Total fixed maturity securities | | | | | 51,994 | | | | | | (441) | | | | | | 10,651 | | | | | | (753) | | | | | | 62,645 | | | | | | (1,194) | | | ||||||
Equity securities | | | | | 1,265 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 1,265 | | | | | | (6) | | | ||||||
Total investments available-for-sale | | | | $ | 53,259 | | | | | $ | (447) | | | | | $ | 10,651 | | | | | $ | (753) | | | | | $ | 63,910 | | | | | $ | (1,200) | | | ||||||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Fixed maturity securities | | | | $ | 24,896 | | | | | $ | 31,330 | | | | | $ | 35,261 | | | |||
Bank loan participations | | | | | 14,406 | | | | | | 13,677 | | | | | | 11,963 | | | |||
Equity securities | | | | | 4,308 | | | | | | 3,062 | | | | | | 3,799 | | | |||
Other invested assets | | | | | 5,123 | | | | | | (674) | | | | | | (152) | | | |||
Cash, cash equivalents, and short-term investments | | | | | 120 | | | | | | 214 | | | | | | 198 | | | |||
Trading losses | | | | | (226) | | | | | | (110) | | | | | | 133 | | | |||
Gross investment income | | | | | 48,627 | | | | | | 47,499 | | | | | | 51,202 | | | |||
Investment expense | | | | | (3,254) | | | | | | (3,202) | | | | | | (2,835) | | | |||
Net investment income | | | | $ | 45,373 | | | | | $ | 44,297 | | | | | $ | 48,367 | | | |||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | ||||||||
Gross realized gains | | | | $ | 14,347 | | | | | $ | 4,584 | | | | | $ | 18,060 | | | |||
Gross realized losses | | | | | (2,823) | | | | | | (969) | | | | | | (244) | | | |||
| | | | | 11,524 | | | | | | 3,615 | | | | | | 17,816 | | | |||
Equity securities: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains | | | | | 13 | | | | | | 4,506 | | | | | | — | | | |||
Gross realized losses | | | | | (804) | | | | | | (399) | | | | | | (185) | | | |||
| | | | | (791) | | | | | | 4,107 | | | | | | (185) | | | |||
Bank loan participations: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains | | | | | 2,549 | | | | | | 2,757 | | | | | | 2,396 | | | |||
Gross realized losses | | | | | (675) | | | | | | (1,435) | | | | | | (1,205) | | | |||
| | | | | 1,874 | | | | | | 1,322 | | | | | | 1,191 | | | |||
Short-term investments and other: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains | | | | | 12 | | | | | | — | | | | | | 2,947 | | | |||
Gross realized losses | | | | | — | | | | | | (129) | | | | | | (870) | | | |||
| | | | | 12 | | | | | | (129) | | | | | | 2,077 | | | |||
Total | | | | $ | 12,619 | | | | | $ | 8,915 | | | | | $ | 20,899 | | | |||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Change in gross unrealized gains (losses): | | | | | | | | | | | | | | | | | | | | |||
Fixed maturity securities | | | | $ | (41,677) | | | | | $ | 13,384 | | | | | $ | 5,760 | | | |||
Equity securities | | | | | (6,281) | | | | | | 2,054 | | | | | | 3,927 | | | |||
Total | | | | $ | (47,958) | | | | | $ | 15,438 | | | | | $ | 9,687 | | | |||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Balance at beginning of period | | | | $ | 49,336 | | | | | $ | 69,138 | | | | | $ | 35,594 | | | |||
Policy acquisition costs deferred: | | | | | | | | | | | | | | | ||||||||
Commissions | | | | | 63,958 | | | | | | 64,185 | | | | | | 109,298 | | | |||
Underwriting and other issue expenses | | | | | 4,558 | | | | | | 4,590 | | | | | | 12,404 | | | |||
| | | | | 68,516 | | | | | | 68,775 | | | | | | 121,702 | | | |||
Amortization of policy acquisition costs | | | | | (71,648) | | | | | | (88,577) | | | | | | (88,158) | | | |||
Net change | | | | | (3,132) | | | | | | (19,802) | | | | | | 33,544 | | | |||
Balance at end of period | | | | $ | 46,204 | | | | | $ | 49,336 | | | | | $ | 69,138 | | | |||
|
| | | | | | December 31, | | |||||||||||||||||||||||||
| | | | | | 2013 | | | 2012 | | ||||||||||||||||||||||
| | | Weighted- Average Life (Years) | | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||||||
| | | (in thousands) | | ||||||||||||||||||||||||||||
Trademarks | | | Indefinite | | | | $ | 22,200 | | | | | $ | — | | | | | $ | 22,200 | | | | | $ | — | | | ||||
Insurance licenses and authorities | | | Indefinite | | | | | 9,164 | | | | | | — | | | | | | 9,164 | | | | | | — | | | ||||
Identifiable intangibles not subject to amortization | | | | | | | | 31,364 | | | | | | — | | | | | | 31,364 | | | | | | — | | | ||||
Customer relationships | | | 6.0 | | | | | 12,300 | | | | | | 12,300 | | | | | | 12,300 | | | | | | 10,360 | | | ||||
Broker relationships | | | 24.6 | | | | | 11,611 | | | | | | 2,253 | | | | | | 11,720 | | | | | | 1,832 | | | ||||
Identifiable intangible assets subject to amortization | | | | | | | | 23,911 | | | | | | 14,553 | | | | | | 24,020 | | | | | | 12,192 | | | ||||
| | | | | | | $ | 55,275 | | | | | $ | 14,553 | | | | | $ | 55,384 | | | | | $ | 12,192 | | | ||||
|
| 2014 | | | | $ | 597 | | | |
| 2015 | | | | | 597 | | | |
| 2016 | | | | | 597 | | | |
| 2017 | | | | | 597 | | | |
| 2018 | | | | | 597 | | | |
| Thereafter | | | | | 6,373 | | | |
| Total | | | | $ | 9,358 | | | |
|
| | | December 31, 2012 Net Carrying Value | | | Amortization | | | Impairment Losses | | | December 31, 2013 Net Carrying Value | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks | | | | $ | 19,700 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,700 | | | ||||
Insurance licenses and authorities | | | | | 4,900 | | | | | | — | | | | | | — | | | | | | 4,900 | | | ||||
Customer relationships | | | | | 1,940 | | | | | | (1,940) | | | | | | — | | | | | | — | | | ||||
Broker relationships | | | | | 8,137 | | | | | | (362) | | | | | | — | | | | | | 7,775 | | | ||||
| | | | | 34,677 | | | | | | (2,302) | | | | | | — | | | | | | 32,375 | | | ||||
Specialty Admitted Insurance | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | | ||||
Insurance licenses and authorities | | | | | 4,265 | | | | | | — | | | | | | — | | | | | | 4,265 | | | ||||
Broker relationships | | | | | 1,750 | | | | | | (168) | | | | | | — | | | | | | 1,582 | | | ||||
| | | | | 8,515 | | | | | | (168) | | | | | | — | | | | | | 8,347 | | | ||||
Total identifiable intangible assets | | | | $ | 43,192 | | | | | $ | (2,470) | | | | | $ | — | | | | | $ | 40,722 | | | ||||
|
| | | December 31, 2011 Net Carrying Value | | | Amortization | | | Impairment Losses | | | December 31, 2012 Net Carrying Value | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Excess and Surplus Lines | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks | | | | $ | 19,700 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,700 | | | ||||
Insurance licenses and authorities | | | | | 4,900 | | | | | | — | | | | | | — | | | | | | 4,900 | | | ||||
Customer relationships | | | | | 3,990 | | | | | | (2,050) | | | | | | — | | | | | | 1,940 | | | ||||
Broker relationships | | | | | 8,499 | | | | | | (362) | | | | | | — | | | | | | 8,137 | | | ||||
| | | | | 37,089 | | | | | | (2,412) | | | | | | — | | | | | | 34,677 | | | ||||
Specialty Admitted Insurance | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks | | | | | 2,800 | | | | | | — | | | | | | (300) | | | | | | 2,500 | | | ||||
Insurance licenses and authorities | | | | | 4,265 | | | | | | — | | | | | | — | | | | | | 4,265 | | | ||||
Customer relationships | | | | | 4,180 | | | | | | (350) | | | | | | (3,830) | | | | | | — | | | ||||
Broker relationships | | | | | 2,005 | | | | | | (86) | | | | | | (169) | | | | | | 1,750 | | | ||||
| | | | | 13,250 | | | | | | (436) | | | | | | (4,299) | | | | | | 8,515 | | | ||||
Total identifiable intangible assets | | | | $ | 50,339 | | | | | $ | (2,848) | | | | | $ | (4,299) | | | | | $ | 43,192 | | | ||||
|
| | | December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands) | | |||||||||||
Building, leased (Note 22) | | | | $ | 29,907 | | | | | $ | 29,907 | | | ||
Electronic data processing hardware and software | | | | | 2,501 | | | | | | 2,518 | | | ||
Furniture and equipment | | | | | 1,693 | | | | | | 1,516 | | | ||
Property and equipment, cost basis | | | | | 34,101 | | | | | | 33,941 | | | ||
Accumulated depreciation | | | | | (8,536) | | | | | | (7,331) | | | ||
Property and equipment, net | | | | $ | 25,565 | | | | | $ | 26,610 | | | ||
|
| | | Year Ended December 31, | |||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | |||||||||||
| | | (in thousands) | |||||||||||||||||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period | | | | $ | 533,909 | | | | | $ | 476,761 | | | | | $ | 421,593 | |||
Add: Incurred losses and loss adjustment expenses net of reinsurance: | | | | | | | | | | | | | | | ||||||
Current year | | | | | 221,938 | | | | | | 263,102 | | | | | | 253,390 | |||
Prior years | | | | | (37,452) | | | | | | 1,394 | | | | | | (19,911) | |||
Total incurred losses and loss and adjustment expenses | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||
Deduct: Loss and loss adjustment expense payments net of reinsurance: | | | | | | | | | | | | | | | ||||||
Current year | | | | | 19,485 | | | | | | 30,023 | | | | | | 62,644 | |||
Prior years | | | | | 171,925 | | | | | | 177,325 | | | | | | 115,667 | |||
Total loss and loss adjustment expense payments | | | | | 191,410 | | | | | | 207,348 | | | | | | 178,311 | |||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at end of period | | | | | 526,985 | | | | | | 533,909 | | | | | | 476,761 | |||
Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | | 119,467 | | | | | | 175,812 | | | | | | 89,194 | |||
Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | $ | 646,452 | | | | | $ | 709,721 | | | | | $ | 565,955 | |||
|
| | | Year Ended December 31, | |||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | |||||||||||
| | | (in thousands) | |||||||||||||||||
Written premiums: | | | | | | | | | | | | | | | ||||||
Direct | | | | $ | 211,607 | | | | | $ | 193,956 | | | | | $ | 174,552 | |||
Assumed | | | | | 156,911 | | | | | | 297,975 | | | | | | 316,269 | |||
Ceded | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||
Net | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||
Earned premiums: | | | | | | | | | | | | | | | ||||||
Direct | | | | $ | 196,351 | | | | | $ | 180,888 | | | | | $ | 160,102 | |||
Assumed | | | | | 192,690 | | | | | | 307,808 | | | | | | 219,250 | |||
Ceded | | | | | (60,963) | | | | | | (124,128) | | | | | | (42,247) | |||
Net | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||
Losses and loss adjustment expenses: | | | | | | | | | | | | | | | ||||||
Direct | | | | $ | 73,948 | | | | | $ | 115,072 | | | | | $ | 86,033 | |||
Assumed | | | | | 141,340 | | | | | | 259,938 | | | | | | 166,505 | |||
Ceded | | | | | (30,802) | | | | | | (110,514) | | | | | | (19,059) | |||
Net | | | | $ | 184,486 | | | | | $ | 264,496 | | | | | $ | 233,479 | |||
|
| | | James River Capital Trust I | | | James River Capital Trust II | | | James River Capital Trust III | | | James River Capital Trust IV | | | Franklin Holdings II (Bermuda) Capital Trust I | |
| | | ($ in thousands) | | ||||||||||||
Issue date | | | May 26, 2004 | | | December 15, 2004 | | | June 15, 2006 | | | December 11, 2007 | | | January 10, 2008 | |
Principal amount of Trust Preferred Securities | | | $7,000 | | | $15,000 | | | $20,000 | | | $54,000 | | | $30,000 | |
Principal amount of Junior Subordinated Debt | | | $7,217 | | | $15,464 | | | $20,619 | | | $55,670 | | | $30,928 | |
Carrying amount of Junior Subordinated Debt net of repurchases | | | $7,217 | | | $15,464 | | | $20,619 | | | $44,827 | | | $15,928 | |
Maturity date of Junior Subordinated Debt, unless accelerated earlier | | | May 24, 2034 | | | December 15, 2034 | | | June 15, 2036 | | | December 15, 2037 | | | March 15, 2038 | |
Trust common stock | | | $217 | | | $464 | | | $619 | | | $1,670 | | | $928 | |
Interest rate, per annum | | | Three-Month LIBOR plus 4.0% | | | Three-Month LIBOR plus 3.4% | | | Three-Month LIBOR plus 3.0% | | | 7.51% until March 15, 2013; three-Month LIBOR plus 3.1% thereafter | | | 7.97% until June 15, 2013; three-Month LIBOR plus 4.0% thereafter | |
Redeemable at 100% of principal amount at option of the Company on or after | | | May 24, 2009 | | | December 15, 2009 | | | June 15, 2011 | | | March 15, 2013 | | | June 15, 2013 | |
| | | Year Ended December 31, | | |||||||||||||||||||||||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | |||||||||||||||||||||||||||||||||
| | | Number of Options | | | Weighted- Average Exercise Price | | | Number of Options | | | Weighted- Average Exercise Price | | | Number of Options | | | Weighted- Average Exercise Price | | ||||||||||||||||||||||||
Outstanding, beginning of period | | | | | 2,287,500 | | | | | $ | 15.50 | | | | | | 2,330,000 | | | | | $ | 15.56 | | | | | | 2,700,000 | | | | | $ | 15.65 | | | ||||||
Granted | | | | | 50,000 | | | | | $ | 16.83 | | | | | | 595,000 | | | | | $ | 15.41 | | | | | | 300,000 | | | | | $ | 14.96 | | | ||||||
Forfeited | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (322,500) | | | | | $ | 15.65 | | | ||||||
Lapsed | | | | | (171,250) | | | | | $ | 15.65 | | | | | | (637,500) | | | | | $ | 15.65 | | | | | | (347,500) | | | | | $ | 15.65 | | | ||||||
Outstanding, end of period | | | | | 2,166,250 | | | | | $ | 15.51 | | | | | | 2,287,500 | | | | | $ | 15.50 | | | | | | 2,330,000 | | | | | $ | 15.56 | | | ||||||
Exercisable, end of period | | | | | 1,570,100 | | | | | $ | 15.54 | | | | | | 1,431,950 | | | | | $ | 15.59 | | | | | | 1,720,500 | | | | | $ | 15.63 | | | ||||||
|
| | | Year Ended December 31, | | ||||||
| | | 2013 | | | 2012 | | | 2011 | |
Range of risk-free interest rates | | | 0.77% – 1.50% | | | 0.62% – 0.85% | | | 2.16% | |
Dividend yield | | | 0.00% | | | 1.30% | | | 3.50% | |
Expected share price volatility | | | 26.00% | | | 26.00% | | | 25.00% | |
Expected life | | | 5.0 years | | | 5.0 years | | | 5.0 years | |
| | | Year Ended December 31, 2012 | | | Year Ended December 31, 2011 | | ||||||||||||||||||||||
| | | Number of Shares | | | Weighted-Average Exercise Price | | | Number of Shares | | | Weighted-Average Exercise Price | | ||||||||||||||||
Outstanding and exercisable, beginning of period | | | | | 569,129 | | | | | $ | 15.92 | | | | | | 569,129 | | | | | $ | 15.92 | | | ||||
Exercised | | | | | (569,129) | | | | | $ | 15.92 | | | | | | — | | | | | | — | | | ||||
Outstanding and exercisable, end of period | | | | | — | | | | | | — | | | | | | 569,129 | | | | | $ | 15.92 | | | ||||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | | |||||||||||||||||
Expected income tax expense | | | | $ | 10,906 | | | | | $ | 863 | | | | | $ | 9,670 | | | |||
Tax-exempt investment income | | | | | (769) | | | | | | (1,279) | | | | | | (1,227) | | | |||
Dividends received deduction | | | | | (583) | | | | | | (582) | | | | | | (767) | | | |||
Other | | | | | 187 | | | | | | 101 | | | | | | 19 | | | |||
Income tax expense (benefit) | | | | $ | 9,741 | | | | | $ | (897) | | | | | $ | 7,695 | | | |||
|
| | | December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands) | | |||||||||||
Deferred tax assets: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses | | | | $ | 6,135 | | | | | $ | 7,201 | | | ||
Unearned premiums | | | | | 1,689 | | | | | | 1,396 | | | ||
Share based compensation | | | | | 2,720 | | | | | | 2,581 | | | ||
Transaction costs of the Merger | | | | | 1,044 | | | | | | 1,048 | | | ||
Allowance for doubtful accounts | | | | | 596 | | | | | | 777 | | | ||
Deferred policy acquisition costs | | | | | 551 | | | | | | 751 | | | ||
Property and equipment | | | | | 1,353 | | | | | | 942 | | | ||
Invested asset impairments | | | | | 281 | | | | | | — | | | ||
Other | | | | | 3,727 | | | | | | 2,739 | | | ||
Total deferred tax assets | | | | | 18,096 | | | | | | 17,435 | | | ||
Deferred tax liabilities: | | | | | | | | | | | | | | ||
Intangible assets | | | | | 12,611 | | | | | | 13,285 | | | ||
Net unrealized gains | | | | | 758 | | | | | | 9,471 | | | ||
Deferred gain on extinguishment of debt | | | | | 530 | | | | | | 530 | | | ||
Other | | | | | 4,003 | | | | | | 187 | | | ||
Total deferred tax liabilities | | | | | 17,902 | | | | | | 23,473 | | | ||
Net deferred tax assets (liabilities) | | | | $ | 194 | | | | | $ | (6,038) | | | ||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Amortization of policy acquisition costs | | | | $ | 71,648 | | | | | $ | 88,577 | | | | | $ | 88,158 | | | |||
Other underwriting expenses of the insurance segments | | | | | 34,849 | | | | | | 30,983 | | | | | | 18,968 | | | |||
Other operating expenses of the Corporate and Other segment | | | | | 8,307 | | | | | | 7,324 | | | | | | 8,252 | | | |||
Total | | | | $ | 114,804 | | | | | $ | 126,884 | | | | | $ | 115,378 | | | |||
|
| 2014 | | | | $ | 2,095 | | | |
| 2015 | | | | | 2,002 | | | |
| 2016 | | | | | 2,031 | | | |
| 2017 | | | | | 2,061 | | | |
| 2018 | | | | | 1,111 | | | |
| Thereafter | | | | | 660 | | | |
| | | | | $ | 9,960 | | | |
|
| | | Year Ended December 31, | |||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | |||||||||||
| | | (in thousands) | |||||||||||||||||
Unrealized (losses) gains arising during the period, before U.S. income taxes | | | | $ | (37,225) | | | | | $ | 23,160 | | | | | $ | 27,318 | |||
U.S. income taxes | | | | | 5,854 | | | | | | (5,594) | | | | | | (4,584) | |||
Unrealized (losses) gains arising during the period, net of U.S. income taxes | | | | | (31,371) | | | | | | 17,566 | | | | | | 22,734 | |||
Less reclassification adjustment: | | | | | | | | | | | | | | | ||||||
Net realized investment gains | | | | | 10,733 | | | | | | 7,723 | | | | | | 17,631 | |||
U.S. income taxes | | | | | (2,859) | | | | | | (2,512) | | | | | | (2,612) | |||
Reclassification adjustment for investment gains realized in net income | | | | | 7,874 | | | | | | 5,211 | | | | | | 15,019 | |||
Other comprehensive (loss) income | | | | $ | (39,245) | | | | | $ | 12,355 | | | | | $ | 7,715 | |||
|
| | | Excess and Surplus Lines | | | Specialty Admitted Insurance | | | Casualty Reinsurance | | | Corporate and Other | | | Total | ||||||||||||||
| | | (in thousands) | ||||||||||||||||||||||||||
As of and for the Year Ended December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 192,394 | | | | | $ | 20,594 | | | | | $ | 155,530 | | | | | $ | — | | | | | $ | 368,518 |
Net earned premiums | | | | | 141,826 | | | | | | 17,908 | | | | | | 168,344 | | | | | | — | | | | | | 328,078 |
Segment revenues | | | | | 165,431 | | | | | | 21,582 | | | | | | 193,752 | | | | | | 5,527 | | | | | | 386,292 |
Net investment income | | | | | 15,489 | | | | | | 2,601 | | | | | | 21,907 | | | | | | 5,376 | | | | | | 45,373 |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | 6,777 | | | | | | 6,777 |
Underwriting profit (loss) of operating segments | | | | | 43,523 | | | | | | (3,868) | | | | | | (2,560) | | | | | | — | | | | | | 37,095 |
Segment goodwill | | | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 |
Segment assets | | | | | 651,249 | | | | | | 92,700 | | | | | | 967,982 | | | | | | 94,862 | | | | | | 1,806,793 |
As of and for the Year Ended December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 158,654 | | | | | $ | 36,709 | | | | | $ | 296,568 | | | | | $ | — | | | | | $ | 491,931 |
Net earned premiums | | | | | 115,940 | | | | | | 32,189 | | | | | | 216,439 | | | | | | — | | | | | | 364,568 |
Segment revenues | | | | | 140,594 | | | | | | 36,352 | | | | | | 241,005 | | | | | | (41) | | | | | | 417,910 |
Net investment income | | | | | 18,080 | | | | | | 2,736 | | | | | | 23,605 | | | | | | (124) | | | | | | 44,297 |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | 8,266 | | | | | | 8,266 |
Underwriting profit (loss) of operating segments | | | | | 16,979 | | | | | | (17,318) | | | | | | (19,149) | | | | | | — | | | | | | (19,488) |
Segment goodwill | | | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 |
Segment assets | | | | | 714,665 | | | | | | 102,573 | | | | | | 1,109,052 | | | | | | 99,091 | | | | | | 2,025,381 |
As of and for the Year Ended December 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums | | | | $ | 131,007 | | | | | | 44,914 | | | | | | 314,900 | | | | | $ | — | | | | | $ | 490,821 |
Net earned premiums | | | | | 101,099 | | | | | | 37,918 | | | | | | 198,088 | | | | | | — | | | | | | 337,105 |
Segment revenues | | | | | 127,200 | | | | | | 42,805 | | | | | | 232,975 | | | | | | 3,617 | | | | | | 406,597 |
Net investment income | | | | | 19,118 | | | | | | 3,775 | | | | | | 24,906 | | | | | | 568 | | | | | | 48,367 |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | 8,132 | | | | | | 8,132 |
Underwriting profit (loss) of operating segments | | | | | 20,269 | | | | | | (9,095) | | | | | | (14,674) | | | | | | — | | | | | | (3,500) |
Segment goodwill | | | | | 183,488 | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,488 |
Segment assets | | | | | 718,122 | | | | | | 108,674 | | | | | | 837,818 | | | | | | 95,136 | | | | | | 1,759,750 |
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Underwriting profit (loss) of the operating segments: | | | | | | | | | | | | | | | ||||||||
Excess and Surplus Lines | | | | $ | 43,523 | | | | | $ | 16,979 | | | | | $ | 20,269 | | | |||
Specialty Admitted Insurance | | | | | (3,868) | | | | | | (17,318) | | | | | | (9,095) | | | |||
Casualty Reinsurance | | | | | (2,560) | | | | | | (19,149) | | | | | | (14,674) | | | |||
Total underwriting profit (loss) of operating segments | | | | | 37,095 | | | | | | (19,488) | | | | | | (3,500) | | | |||
Other operating expenses of the Corporate and Other segment | | | | | (8,307) | | | | | | (7,324) | | | | | | (8,252) | | | |||
Underwriting profit (loss) | | | | | 28,788 | | | | | | (26,812) | | | | | | (11,752) | | | |||
Net investment income | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | | |||
Net realized investment gains | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | | | |||
Other income | | | | | 222 | | | | | | 130 | | | | | | 226 | | | |||
Other expenses | | | | | (677) | | | | | | (3,350) | | | | | | (592) | | | |||
Interest expense | | | | | (6,777) | | | | | | (8,266) | | | | | | (8,132) | | | |||
Amortization of intangible assets | | | | | (2,470) | | | | | | (2,848) | | | | | | (2,848) | | | |||
Impairment of intangible assets | | | | | — | | | | | | (4,299) | | | | | | — | | | |||
Income before taxes | | | | $ | 77,078 | | | | | $ | 7,767 | | | | | $ | 46,168 | | | |||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Manufacturers and Contractors | | | | $ | 58,509 | | | | | $ | 46,648 | | | | | $ | 38,566 | | | |||
Excess Casualty | | | | | 32,489 | | | | | | 29,761 | | | | | | 20,753 | | | |||
Allied Health | | | | | 9,148 | | | | | | 8,391 | | | | | | 9,472 | | | |||
General Casualty | | | | | 22,636 | | | | | | 12,674 | | | | | | 8,156 | | | |||
Professional Liability | | | | | 10,695 | | | | | | 10,664 | | | | | | 11,058 | | | |||
Energy | | | | | 21,400 | | | | | | 15,766 | | | | | | 10,566 | | | |||
Excess Property | | | | | 10,988 | | | | | | 9,231 | | | | | | 8,228 | | | |||
Medical Professionals | | | | | 4,492 | | | | | | 5,294 | | | | | | 6,177 | | | |||
Life Sciences | | | | | 9,978 | | | | | | 9,865 | | | | | | 7,886 | | | |||
Environmental | | | | | 2,557 | | | | | | 2,954 | | | | | | 2,289 | | | |||
Sports and Entertainment | | | | | 3,189 | | | | | | 1,624 | | | | | | 1,970 | | | |||
Small Business | | | | | 6,313 | | | | | | 5,782 | | | | | | 5,886 | | | |||
Total Excess and Surplus Lines | | | | | 192,394 | | | | | | 158,654 | | | | | | 131,007 | | | |||
Specialty Admitted Insurance | | | | | 20,594 | | | | | | 36,709 | | | | | | 44,914 | | | |||
Casualty Reinsurance | | | | | 155,530 | | | | | | 296,568 | | | | | | 314,900 | | | |||
Total | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | | | |||
|
| | | Fair Value Measurements Using | ||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | |||||||||||||||
| | | (in thousands) | ||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | — | | | | | $ | 76,146 | | | | | $ | — | | | | | $ | 76,146 | ||||
Residential mortgage-backed | | | | | — | | | | | | 98,569 | | | | | | — | | | | | | 98,569 | ||||
Corporate | | | | | — | | | | | | 251,517 | | | | | | — | | | | | | 251,517 | ||||
Commercial mortgage and asset-backed | | | | | — | | | | | | 83,965 | | | | | | — | | | | | | 83,965 | ||||
Obligations of U.S. government corporations and agencies | | | | | — | | | | | | 104,961 | | | | | | — | | | | | | 104,961 | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 44,757 | | | | | | 1,554 | | | | | | — | | | | | | 46,311 | ||||
Redeemable preferred stock | | | | | — | | | | | | 1,649 | | | | | | — | | | | | | 1,649 | ||||
Total fixed maturity securities | | | | | 44,757 | | | | | | 618,361 | | | | | | — | | | | | | 663,118 | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock | | | | | — | | | | | | 37,042 | | | | | | — | | | | | | 37,042 | ||||
Common stock | | | | | 29,031 | | | | | | 734 | | | | | | — | | | | | | 29,765 | ||||
Total equity securities | | | | | 29,031 | | | | | | 37,776 | | | | | | — | | | | | | 66,807 | ||||
Total available-for-sale securities | | | | $ | 73,788 | | | | | $ | 656,137 | | | | | $ | — | | | | | $ | 729,925 | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities | | | | $ | 4,980 | | | | | $ | 12,326 | | | | | $ | — | | | | | $ | 17,306 | ||||
Short-term investments | | | | $ | 45,523 | | | | | $ | 25,995 | | | | | $ | — | | | | | $ | 71,518 | ||||
|
| | | Fair Value Measurements Using | ||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | |||||||||||||||
| | | (in thousands) | ||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal | | | | $ | — | | | | | $ | 153,415 | | | | | $ | — | | | | | $ | 153,415 | ||||
Residential mortgage-backed | | | | | — | | | | | | 154,607 | | | | | | — | | | | | | 154,607 | ||||
Corporate | | | | | — | | | | | | 293,855 | | | | | | — | | | | | | 293,855 | ||||
Commercial mortgage and asset-backed | | | | | — | | | | | | 42,331 | | | | | | — | | | | | | 42,331 | ||||
Obligations of U.S. government corporations and agencies | | | | | — | | | | | | 113,835 | | | | | | — | | | | | | 113,835 | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 26,581 | | | | | | 4,193 | | | | | | — | | | | | | 30,774 | ||||
Redeemable preferred stock | | | | | — | | | | | | 1,119 | | | | | | — | | | | | | 1,119 | ||||
Total fixed maturity securities | | | | | 26,581 | | | | | | 763,355 | | | | | | — | | | | | | 789,936 | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock | | | | | — | | | | | | 37,072 | | | | | | — | | | | | | 37,072 | ||||
Common stock | | | | | 20,993 | | | | | | 734 | | | | | | — | | | | | | 21,727 | ||||
Total equity securities | | | | | 20,993 | | | | | | 37,806 | | | | | | — | | | | | | 58,799 | ||||
Total available-for-sale securities | | | | $ | 47,574 | | | | | $ | 801,161 | | | | | $ | — | | | | | $ | 848,735 | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities | | | | $ | — | | | | | $ | 19,150 | | | | | $ | — | | | | | $ | 19,150 | ||||
Short-term investments | | | | $ | 79,648 | | | | | $ | — | | | | | $ | — | | | | | $ | 79,648 | ||||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Beginning balance | | | | $ | — | | | | | $ | 4,386 | | | | | $ | 12,173 | | | |||
Transfers out of Level 3 | | | | | — | | | | | | (13,234) | | | | | | (8,641) | | | |||
Transfers in to Level 3 | | | | | — | | | | | | 9,314 | | | | | | 667 | | | |||
Purchases | | | | | — | | | | | | 2,388 | | | | | | 4,450 | | | |||
Sales | | | | | — | | | | | | (2,990) | | | | | | (4,034) | | | |||
Amortization of discount | | | | | — | | | | | | 25 | | | | | | 132 | | | |||
Total gains or losses (realized/unrealized): | | | | | — | | | | | |||||||||||||
Included in earnings | | | | | — | | | | | | 61 | | | | | | 84 | | | |||
Included in other comprehensive income | | | | | — | | | | | | 50 | | | | | | (445) | | | |||
Ending balance | | | | $ | — | | | | | $ | — | | | | | $ | 4,386 | | | |||
|
| | | Fair Value Measurements Using | ||||||||||||||||||||||||
| | | Quoted Prices in Active Markets for Identical Assets Level 1 | | | Significant Other Observable Inputs Level 2 | | | Significant Unobservable Inputs Level 3 | | | Total | |||||||||||||||
| | | (in thousands) | ||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment | | | | $ | — | | | | | $ | — | | | | | $ | 246 | | | | | $ | 246 | ||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment | | | | $ | — | | | | | $ | — | | | | | $ | 367 | | | | | $ | 367 | ||||
Trademarks of the Specialty Admitted Insurance segment | | | | $ | — | | | | | $ | — | | | | | $ | 2,500 | | | | | $ | 2,500 | ||||
Broker relationships of the Specialty Admitted Insurance segment | | | | $ | — | | | | | $ | — | | | | | $ | 1,750 | | | | | $ | 1,750 | ||||
|
| | | December 31, | | |||||||||||||||||||||
| | | 2013 | | | 2012 | | ||||||||||||||||||
| | | Carrying Value Fair Value | | | Carrying Value Fair Value | | ||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities | | | | $ | 663,118 | | | | | $ | 663,118 | | | | | $ | 789,936 | | | | | $ | 789,936 | | |
Equity securities | | | | | 66,807 | | | | | | 66,807 | | | | | | 58,799 | | | | | | 58,799 | | |
Trading: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities | | | | | 17,306 | | | | | | 17,306 | | | | | | 19,150 | | | | | | 19,150 | | |
Bank loan participations held-for-investment | | | | | 197,659 | | | | | | 200,626 | | | | | | 168,476 | | | | | | 171,053 | | |
Cash and cash equivalents | | | | | 158,604 | | | | | | 158,604 | | | | | | 95,794 | | | | | | 95,794 | | |
Short-term investments | | | | | 71,518 | | | | | | 71,518 | | | | | | 79,648 | | | | | | 79,648 | | |
Other invested assets – notes receivable | | | | | 7,750 | | | | | | 9,661 | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior debt | | | | | 58,000 | | | | | | 52,698 | | | | | | 35,000 | | | | | | 32,733 | | |
Junior subordinated debt | | | | | 104,055 | | | | | | 79,524 | | | | | | 104,055 | | | | | | 83,196 | | |
| | | 2013 | | | 2012 | | | 2011 | ||||||||
| | | (in thousands) | ||||||||||||||
Statutory net income | | | | $ | 21,607 | | | | | $ | 19,957 | | | | | $ | 30,636 |
Statutory capital and surplus | | | | | 208,369 | | | | | | 252,614 | | | | | | 259,798 |
Minimum required statutory capital and surplus | | | | | 21,250 | | | | | | 21,250 | | | | | | 28,252 |
Type of Investment | | | Cost | | | Fair Value | | | Amount at which shown on Balance Sheet | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Fixed maturity securities, available-for-sale: | | | | | ||||||||||||||||||
State and municipal | | | | $ | 74,678 | | | | | $ | 76,146 | | | | | $ | 76,146 | | | |||
Residential mortgage-backed | | | | | 101,352 | | | | | | 98,569 | | | | | | 98,569 | | | |||
Corporate | | | | | 245,139 | | | | | | 251,517 | | | | | | 251,517 | | | |||
Commercial mortgage and asset-backed | | | | | 81,054 | | | | | | 83,965 | | | | | | 83,965 | | | |||
Obligations of U.S. government corporations and agencies | | | | | 104,153 | | | | | | 104,961 | | | | | | 104,961 | | | |||
U.S. Treasury securities and obligations guaranteed by the U.S. government | | | | | 46,435 | | | | | | 46,311 | | | | | | 46,311 | | | |||
Redeemable preferred stock | | | | | 2,025 | | | | | | 1,649 | | | | | | 1,649 | | | |||
Total fixed maturity securities, available-for sale | | | | | 654,836 | | | | | | 663,118 | | | | | | 663,118 | | | |||
Fixed maturity securities, trading | | | | | 17,189 | | | | | | 17,306 | | | | | | 17,306 | | | |||
Equity securities, available-for-sale | | | | | ||||||||||||||||||
Preferred Stock | | | | | 37,016 | | | | | | 37,042 | | | | | | 37,042 | | | |||
Common Stock | | | | | 30,113 | | | | | | 29,765 | | | | | | 29,765 | | | |||
Total equity securities, available-for sale | | | | | 67,129 | | | | | | 66,807 | | | | | | 66,807 | | | |||
Bank loan participations, held-for-investment, net of allowance | | | | | 197,659 | | | | | | 200,626 | | | | | | 197,659 | | | |||
Short-term investments | | | | | 71,518 | | | | | | 71,518 | | | | | | 71,518 | | | |||
Other invested assets | | | | | | | | | | | | | | | | | 42,066 | | | |||
Total invested assets | | | | | | | | | | | | | | | | $ | 1,058,474 | | | |||
|
| | | December 31, | | |||||||||||
| | | 2013 | | | 2012 | | ||||||||
| | | (in thousands) | | |||||||||||
Assets | | | | ||||||||||||
Cash and cash equivalents | | | | $ | 514 | | | | | $ | 893 | | | ||
Investment in subsidiaries | | | | | 864,509 | | | | | | 774,942 | | | ||
Due from subsidiaries | | | | | 270 | | | | | | 21,761 | | | ||
Other assets | | | | | 1,513 | | | | | | 57 | | | ||
Total assets | | | | $ | 866,806 | | | | | $ | 797,653 | | | ||
Liabilities and shareholders’ equity | | | | ||||||||||||
Liabilities: | | | | ||||||||||||
Accrued expenses | | | | $ | 1,645 | | | | | $ | 1,438 | | | ||
Senior debt | | | | | 43,000 | | | | | | — | | | ||
Junior subordinated debt | | | | | 15,928 | | | | | | — | | | ||
Notes payable to subsidiary | | | | | 100,000 | | | | | | 11,000 | | | ||
Due to subsidiaries | | | | | 4,743 | | | | | | 1,035 | | | ||
Other liabilities | | | | | — | | | | | | 140 | | | ||
Total liabilities | | | | | 165,316 | | | | | | 13,613 | | | ||
Commitments and contingent liabilities | | | | ||||||||||||
Shareholders’ equity: | | | | ||||||||||||
Common Shares | | | | | 6 | | | | | | 7 | | | ||
Additional paid-in capital | | | | | 627,647 | | | | | | 738,020 | | | ||
Retained earnings (deficit) | | | | | 66,636 | | | | | | (701) | | | ||
Accumulated other comprehensive income | | | | | 7,201 | | | | | | 46,446 | | | ||
Total parent shareholders’ equity | | | | | 701,490 | | | | | | 783,772 | | | ||
Non-controlling interest | | | | | — | | | | | | 268 | | | ||
Total shareholders’ equity | | | | | 701,490 | | | | | | 784,040 | | | ||
Total liabilities and shareholders’ equity | | | | $ | 866,806 | | | | | $ | 797,653 | | | ||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Revenues: | | | | | ||||||||||||||||||
Management fees from subsidiaries | | | | $ | 2,600 | | | | | $ | 2,528 | | | | | $ | 2,528 | | | |||
Total revenues | | | | | 2,600 | | | | | | 2,528 | | | | | | 2,528 | | | |||
Expenses: | | | | | ||||||||||||||||||
Other operating expenses | | | | | 4,746 | | | | | | 4,240 | | | | | | 4,009 | | | |||
Other expenses | | | | | 389 | | | | | | — | | | | | | 409 | | | |||
Interest expense | | | | | 1,638 | | | | | | 310 | | | | | | 305 | | | |||
Total expenses | | | | | 6,773 | | | | | | 4,550 | | | | | | 4,723 | | | |||
Income before equity in net income of subsidiaries | | | | | (4,173) | | | | | | (2,022) | | | | | | (2,195) | | | |||
Equity in net income of subsidiaries | | | | | 71,510 | | | | | | 10,686 | | | | | | 40,668 | | | |||
Net income | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | | | |||
Other comprehensive income: | | | | | ||||||||||||||||||
Equity in other comprehensive earnings (losses) of subsidiaries | | | | | (39,245) | | | | | | 12,355 | | | | | | 7,715 | | | |||
Total comprehensive income | | | | $ | 28,092 | | | | | $ | 21,019 | | | | | $ | 46,188 | | | |||
|
| | | Year Ended December 31, | | ||||||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | ||||||||||||
| | | (in thousands) | | ||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | ||||||||
Net income | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | | | |||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | | | | | ||||||||||||||||||
Provision for depreciation and amortization | | | | | 129 | | | | | | 2 | | | | | | 2 | | | |||
Share based compensation expense | | | | | 647 | | | | | | 1,012 | | | | | | 1,962 | | | |||
Equity in undistributed earnings of subsidiaries | | | | | (71,510) | | | | | | (10,686) | | | | | | (40,668) | | | |||
Changes in operating assets and liabilities | | | | | 2,213 | | | | | | (66) | | | | | | 1,321 | | | |||
Net cash used in operating activities | | | | | (1,184) | | | | | | (1,074) | | | | | | 1,090 | | | |||
Investing activities | | | | | ||||||||||||||||||
Purchases of property and equipment | | | | | (3) | | | | | | — | | | | | | — | | | |||
Net cash used in investing activities | | | | | (3) | | | | | | — | | | | | | — | | | |||
Financing activities | | | | | ||||||||||||||||||
Merger with subsidiary | | | | | 217 | | | | | | — | | | | | | — | | | |||
Senior debt issuance | | | | | 43,000 | | | | | | — | | | | | | — | | | |||
Subsidiary note issuance | | | | | 100,000 | | | | | | 11,000 | | | | | | — | | | |||
Subsidiary note repayment | | | | | (11,000) | | | | | | (7,000) | | | | | | — | | | |||
Contribution to subsidiary | | | | | (20,000) | | | | | | (4,000) | | | | | | — | | | |||
Debt issue costs paid | | | | | (649) | | | | | | — | | | | | | — | | | |||
Common share repurchases | | | | | (110,760) | | | | | | — | | | | | | — | | | |||
Net cash provided by financing activities | | | | | 808 | | | | | | — | | | | | | — | | | |||
Change in cash and cash equivalents | | | | | (379) | | | | | | (1,074) | | | | | | 1,090 | | | |||
Cash and cash equivalents at beginning of period | | | | | 893 | | | | | | 1,967 | | | | | | 877 | | | |||
Cash and cash equivalents at end of period | | | | $ | 514 | | | | | $ | 893 | | | | | $ | 1,967 | | | |||
Supplemental information | | | | | ||||||||||||||||||
Interest paid | | | | $ | 1,970 | | | | | $ | 311 | | | | | $ | 306 | | | |||
|
| | | Deferred Policy Acquisition Costs | | | Reserve for Losses and Loss Adjustment Expenses | | | Unearned Premiums | | | Net Earned Premiums | | | Net Investment Income | | | Losses and Loss Adjustment Expenses | | | Amortization of Policy Acquisition Costs | | | Other Operating Expenses | | | Net Written Premiums | | ||||||||||||||||||||||||||||||||||||
| | | (in thousands) | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 11,435 | | | | | $ | 378,967 | | | | | $ | 89,630 | | | | | $ | 141,826 | | | | | $ | 15,489 | | | | | $ | 57,250 | | | | | $ | 23,518 | | | | | $ | 41,053 | | | | | $ | 155,064 | | | |||||||||
Specialty Admitted Insurance | | | | | 949 | | | | | | 58,906 | | | | | | 7,500 | | | | | | 17,908 | | | | | | 2,601 | | | | | | 12,066 | | | | | | 2,212 | | | | | | 9,710 | | | | | | 18,169 | | | |||||||||
Casualty Reinsurance | | | | | 33,820 | | | | | | 208,579 | | | | | | 121,402 | | | | | | 168,344 | | | | | | 21,907 | | | | | | 115,170 | | | | | | 45,918 | | | | | | 55,734 | | | | | | 151,933 | | | |||||||||
Corporate and Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,376 | | | | | | — | | | | | | — | | | | | | 8,307 | | | | | | — | | | |||||||||
Total | | | | $ | 46,204 | | | | | $ | 646,452 | | | | | $ | 218,532 | | | | | $ | 328,078 | | | | | $ | 45,373 | | | | | $ | 184,486 | | | | | $ | 71,648 | | | | | $ | 114,804 | | | | | $ | 325,166 | | | |||||||||
December 31, 2012 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 9,022 | | | | | $ | 380,377 | | | | | $ | 74,782 | | | | | $ | 115,940 | | | | | $ | 18,080 | | | | | $ | 60,985 | | | | | $ | 22,270 | | | | | $ | 37,976 | | | | | $ | 123,483 | | | |||||||||
Specialty Admitted Insurance | | | | | 594 | | | | | | 76,010 | | | | | | 7,176 | | | | | | 32,189 | | | | | | 2,736 | | | | | | 37,988 | | | | | | 4,812 | | | | | | 11,519 | | | | | | 33,041 | | �� | |||||||||
Casualty Reinsurance | | | | | 39,720 | | | | | | 253,334 | | | | | | 157,097 | | | | | | 216,439 | | | | | | 23,605 | | | | | | 165,523 | | | | | | 61,495 | | | | | | 70,065 | | | | | | 195,785 | | | |||||||||
Corporate and Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (124) | | | | | | — | | | | | | — | | | | | | 7,324 | | | | | | — | | | |||||||||
Total | | | | $ | 49,336 | | | | | $ | 709,721 | | | | | $ | 239,055 | | | | | $ | 364,568 | | | | | $ | 44,297 | | | | | $ | 264,496 | | | | | $ | 88,577 | | | | | $ | 126,884 | | | | | $ | 352,309 | | | |||||||||
December 31, 2011 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines | | | | $ | 11,052 | | | | | $ | 368,785 | | | | | $ | 63,432 | | | | | $ | 101,099 | | | | | $ | 19,118 | | | | | $ | 49,017 | | | | | $ | 23,665 | | | | | $ | 31,813 | | | | | $ | 105,004 | | | |||||||||
Specialty Admitted Insurance | | | | | 1,196 | | | | | | 66,633 | | | | | | 5,551 | | | | | | 37,918 | | | | | | 3,775 | | | | | | 37,009 | | | | | | 5,965 | | | | | | 10,004 | | | | | | 44,414 | | | |||||||||
Casualty Reinsurance | | | | | 56,890 | | | | | | 130,537 | | | | | | 154,630 | | | | | | 198,088 | | | | | | 24,906 | | | | | | 147,453 | | | | | | 58,528 | | | | | | 65,309 | | | | | | 283,651 | | | |||||||||
Corporate and Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | | | | | — | | | | | | — | | | | | | 8,252 | | | | | | — | | | |||||||||
Total | | | | $ | 69,138 | | | | | $ | 565,955 | | | | | $ | 223,613 | | | | | $ | 337,105 | | | | | $ | 48,367 | | | | | $ | 233,479 | | | | | $ | 88,158 | | | | | $ | 115,378 | | | | | $ | 433,069 | | | |||||||||
|
| | | Direct Amount | | | Ceded to Other Companies | | | Assumed from Other Companies | | | Net Amount | | | Percentage of Amount Assumed to Net | | ||||||||||||||||||||
| | | (in thousands) | | ||||||||||||||||||||||||||||||||
Year Ended December 31, 2013: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums | | | | $ | 192,394 | | | | | $ | 37,330 | | | | | $ | — | | | | | $ | 155,064 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums | | | | | 19,213 | | | | | | 2,425 | | | | | | 1,381 | | | | | | 18,169 | | | | | | 7.6% | | | |||||
Casualty Reinsurance Written Premiums | | | | | — | | | | | | 3,597 | | | | | | 155,530 | | | | | | 151,933 | | | | | | 102.4% | | | |||||
Total Written Premiums | | | | $ | 211,607 | | | | | $ | 43,352 | | | | | $ | 156,911 | | | | | $ | 325,166 | | | | | | 48.3% | | | |||||
Year Ended December 31, 2012: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums | | | | $ | 158,654 | | | | | $ | 35,171 | | | | | $ | — | | | | | $ | 123,483 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums | | | | | 35,302 | | | | | | 3,668 | | | | | | 1,407 | | | | | | 33,041 | | | | | | 4.3% | | | |||||
Casualty Reinsurance Written Premiums | | | | | — | | | | | | 100,783 | | | | | | 296,568 | | | | | | 195,785 | | | | | | 151.5% | | | |||||
Total Written Premiums | | | | $ | 193,956 | | | | | $ | 139,622 | | | | | $ | 297,975 | | | | | $ | 352,309 | | | | | | 84.6% | | | |||||
Year Ended December 31, 2011: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums | | | | $ | 131,007 | | | | | $ | 26,003 | | | | | $ | — | | | | | $ | 105,004 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums | | | | | 43,545 | | | | | | 500 | | | | | | 1,369 | | | | | | 44,414 | | | | | | 3.1% | | | |||||
Casualty Reinsurance Written Premiums | | | | | — | | | | | | 31,249 | | | | | | 314,900 | | | | | | 283,651 | | | | | | 111.0% | | | |||||
Total Written Premiums | | | | $ | 174,552 | | | | | $ | 57,752 | | | | | $ | 316,269 | | | | | $ | 433,069 | | | | | | 73.0% | | | |||||
|
| | | | | | | | | Additions | | | Deductions | | | | | | | | ||||||||||
| | | Balance at Beginning of Period | | | Amounts Charged to Expense | | | Amounts Written Off or Disposals | | | Balance at End of Period | | ||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||
Year Ended December 31, 2013: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts | | | | $ | 2,220 | | | | | $ | 459 | | | | | $ | (978) | | | | | $ | 1,701 | | | ||||
Allowance for credit losses on bank loans | | | | | 121 | | | | | | 121 | | | | | | — | | | | | | 242 | | | ||||
Total | | | | $ | 2,341 | | | | | $ | 580 | | | | | $ | (978) | | | | | $ | 1,943 | | | ||||
Year Ended December 31, 2012: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts | | | | $ | 1,940 | | | | | $ | 975 | | | | | $ | (695) | | | | | $ | 2,220 | | | ||||
Allowance for credit losses on bank loans | | | | | 591 | | | | | | 121 | | | | | | (591) | | | | | | 121 | | | ||||
Total | | | | $ | 2,531 | | | | | $ | 1,096 | | | | | $ | (1,286) | | | | | $ | 2,341 | | | ||||
Year Ended December 31, 2011: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts | | | | $ | 2,581 | | | | | $ | 659 | | | | | $ | (1,300) | | | | | $ | 1,940 | | | ||||
Allowance for credit losses on bank loans | | | | | 274 | | | | | | 317 | | | | | | — | | | | | | 591 | | | ||||
Total | | | | $ | 2,855 | | | | | $ | 976 | | | | | $ | (1,300) | | | | | $ | 2,531 | | | ||||
|
| | | Year Ended December 31, | | |||||||||||||||
| | | 2013 | | | 2012 | | | 2011 | | |||||||||
| | | (in thousands) | | |||||||||||||||
Deferred policy acquisition costs | | | | $ | 46,204 | | | | | $ | 49,336 | | | | | $ | 69,138 | | |
Reserve for losses and loss adjustment expenses | | | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums | | | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Net earned premiums | | | | | 328,078 | | | | | | 364,568 | | | | | | 337,105 | | |
Net investment income | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | |
Losses and loss adjustment expenses incurred: | | | | | |||||||||||||||
Current year | | | | | 221,938 | | | | | | 263,102 | | | | | | 253,390 | | |
Prior year | | | | | (37,452) | | | | | | 1,394 | | | | | | (19,911) | | |
Total losses and loss adjustment expenses incurred | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | | |
Amortization of policy acquisition costs | | | | | 71,648 | | | | | | 88,577 | | | | | | 88,158 | | |
Paid losses and loss adjustment expenses, net of reinsurance | | | | | 191,410 | | | | | | 207,348 | | | | | | 178,311 | | |
Net written premiums | | | | | 325,166 | | | | | | 352,309 | | | | | | 433,069 | | |
| Keefe, Bruyette & Woods | | | UBS Investment Bank | | | FBR | | | BMO Capital Markets | |
| A Stifel Company | | | | | | | | | | |
| KeyBanc Capital Markets | | | SunTrust Robinson Humphrey | | | Scotiabank | |